Suite number:

JH_2B_R3

Address:
Toronto W02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
856 sqft
Occupancy Date:
Jun 2023
Price, CAD
$1,024,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

32.98%

Cumulative Return on Investment in Year 5

157.70%

Property Price at the End of Year 5

$1,320,000

Deposit Schedule
$5,000 at Signing
Total up to 15% in 10029 days
$153,720
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$53,000$56,000$59,000$62,000$65,000$69,000$72,000$76,000$80,000$84,000$676,000
rent income-----------
mortgage principal reduction$34,000$15,000$15,000$16,000$17,000$18,000$19,000$19,000$20,000$21,000$195,000
deposit interest-----------
gst hst rebate-----------
total income return$87,000$71,000$74,000$78,000$82,000$86,000$91,000$95,000$100,000$105,000$871,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$498,000
total expense investment$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$498,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$38,000$21,000$25,000$28,000$32,000$37,000$41,000$46,000$50,000$55,000$373,000
cumulative roi$175$159$156$156$158$160$163$167$171$175$2,000
Junction House
Address: Toronto W02, Ontario
Price Range: $800,000 - $1,698,000
Avail. suites: 8
1—3.5 bd
512—2325 SqFt