Suite number:
TH08 - The Leasider Town
Project:
Address:
Toronto C11, Ontario
Developer:
Camrost Felcorp
Property type:
townhouse
Floor plan:
Bathrooms:
3.5
Bedrooms:
3.5
Size:
2451 sqft
Occupancy Date:
Mar 2023
Price, CAD
$2,499,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.91%
Cumulative Return on Investment in Year 5
153.44%
Property Price at the End of Year 5
$3,219,000
Deposit Schedule
$25,000 at Signing
Total up to 20% in 9999 days
$499,800
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 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $1,649,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $88,000 | $35,000 | $37,000 | $39,000 | $41,000 | $42,000 | $45,000 | $47,000 | $49,000 | $51,000 | $474,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $218,000 | $172,000 | $181,000 | $190,000 | $200,000 | $210,000 | $221,000 | $232,000 | $244,000 | $256,000 | $2,123,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,251,000 |
| total expense investment | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,251,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $93,000 | $47,000 | $55,000 | $65,000 | $75,000 | $85,000 | $96,000 | $107,000 | $119,000 | $131,000 | $871,000 |
| cumulative roi | $174 | $156 | $152 | $152 | $153 | $156 | $159 | $162 | $166 | $170 | $2,000 |
Upper East Village Condos
Address: Toronto C11, Ontario
Price Range: $1,300,000 - $3,000,000
Avail. suites: 7
1—4 bd
565—2451 SqFt