Suite number:
201
Project:
Address:
Toronto C01, Ontario
Developer:
Aspen Ridge Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
908 sqft
Occupancy Date:
Feb 2025
Price, CAD
$1,546,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.16%
Cumulative Return on Investment in Year 5
80.85%
Property Price at the End of Year 5
$1,993,000
Deposit Schedule
$5 at Signing
Total up to 15% in 10454 days
$232,049
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,021,000 |
| rent income | $22,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $317,000 |
| mortgage principal reduction | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $241,000 |
| deposit interest | $650 | - | - | - | - | - | - | - | - | - | $650 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $144,000 | $133,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $186,000 | $195,000 | $1,604,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $232,000 | - | - | - | - | - | - | - | - | - | $232,000 |
| remaining balance payment | $77,000 | - | - | - | - | - | - | - | - | - | $77,000 |
| closing cost | $94,000 | - | - | - | - | - | - | - | - | - | $94,000 |
| operating expense | $15,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $201,000 |
| mortgage payment | $63,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $740,000 |
| total expense investment | $481,000 | $93,000 | $94,000 | $95,000 | $95,000 | $96,000 | $97,000 | $97,000 | $98,000 | $99,000 | $1,344,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$337,171 | $39,000 | $45,000 | $52,000 | $58,000 | $65,000 | $72,000 | $80,000 | $88,000 | $97,000 | $260,000 |
| cumulative roi | $27 | $44 | $58 | $70 | $81 | $91 | $100 | $109 | $118 | $126 | $823 |
The Essery
Address: Toronto C01, Ontario
Price Range: $1,122,000 - $4,350,000
Avail. suites: 47
1—3.5 bd
741—2101 SqFt