Suite number:
Q361
Project:
Address:
Toronto C01, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
361 sqft
Occupancy Date:
Jan 2029
Price, CAD
$642,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.93%
Cumulative Return on Investment in Year 5
113.89%
Property Price at the End of Year 5
$828,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$16,073
2.5% in 90 days
$16,073
2.5% in 200 days
$16,073
2.5% in 200 days
$16,073
2.5% in 400 days
$16,073
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $424,000 |
| rent income | - | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $42,000 |
| mortgage principal reduction | - | - | - | - | $7,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $53,000 |
| deposit interest | -$3,810 | $5,000 | $6,000 | $5,000 | $124 | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $40,000 | $43,000 | $44,000 | $78,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $556,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | $16,000 | $16,000 | - | $32,000 | - | - | - | - | - | $129,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $59,000 | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $34,000 |
| mortgage payment | - | - | - | - | $30,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $190,000 |
| total expense investment | $64,000 | $16,000 | $16,000 | - | $126,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $413,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,764 | $24,000 | $27,000 | $44,000 | -$47,736 | $20,000 | $23,000 | $26,000 | $29,000 | $32,000 | $143,000 |
| cumulative roi | $52 | $86 | $117 | $163 | $114 | $121 | $127 | $133 | $139 | $144 | $1,000 |
Q Tower
Address: Toronto C01, Ontario
Price Range: $643,000 - $1,596,000
Avail. suites: 30
0—3 bd
346—917 SqFt