Suite number:
Q361
Project:
Address:
Toronto C01, Ontario
Developer:
Lifetime Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
361 sqft
Occupancy Date:
Jan 2029
Price, CAD
$601,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.39%
Cumulative Return on Investment in Year 5
119.05%
Property Price at the End of Year 5
$775,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$5,048
2.5% in 90 days
$15,048
2.5% in 200 days
$15,048
2.5% in 200 days
$15,048
2.5% in 400 days
$15,048
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $397,000 |
| rent income | - | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $40,000 |
| mortgage principal reduction | - | - | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $54,000 |
| deposit interest | -$3,890 | $5,000 | $6,000 | $5,000 | $1,000 | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $27,000 | $37,000 | $41,000 | $41,000 | $74,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $528,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $15,000 | $15,000 | - | $30,000 | - | - | - | - | - | $120,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $56,000 | - | - | - | - | - | $56,000 |
| operating expense | - | - | - | - | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $33,000 |
| mortgage payment | - | - | - | - | $21,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $159,000 |
| total expense investment | $60,000 | $15,000 | $15,000 | - | $111,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $368,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,870 | $22,000 | $26,000 | $41,000 | -$36,345 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $159,000 |
| cumulative roi | $52 | $86 | $117 | $162 | $119 | $127 | $135 | $142 | $149 | $156 | $1,000 |
Announcing the epitome of modern elegance at Q Tower, a 60-storey skyscraper that combines rebellious flair and classic sophistication. A majestic expression of contemporary architecture, the refined tower rises, catching sunlight from the south and ...
Address: Toronto C01, Ontario
Price Range: $602,000 - $1,566,000
Avail. suites: 31
0—3 bd
346—917 SqFt