Suite number:
Q361
Project:
Address:
Toronto, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
361 sqft
Occupancy Date:
Jan 2029
Price, CAD
$645,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.35%
Cumulative Return on Investment in Year 5
98.60%
Property Price at the End of Year 5
$832,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$32,295
2.5% in 200 days
$16,148
2.5% in 365 days
$16,148
10% on Occupancy
$64,590
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 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $426,000 |
| rent income | - | - | - | $4,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $47,000 |
| mortgage principal reduction | - | - | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $60,000 |
| deposit interest | -$3,174 | $3,000 | $3,000 | $1,000 | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $39,000 | $41,000 | $73,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $562,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | - | - | $65,000 | - | - | - | - | - | - | $129,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $59,000 | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | $3,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $39,000 |
| mortgage payment | - | - | - | $19,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $213,000 |
| total expense investment | $65,000 | - | - | $146,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $440,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,177 | $39,000 | $41,000 | -$73,445 | $18,000 | $21,000 | $23,000 | $26,000 | $30,000 | $33,000 | $122,000 |
| cumulative roi | $52 | $107 | $170 | $89 | $99 | $107 | $114 | $121 | $127 | $134 | $1,000 |
Q Tower
Address: Toronto, Ontario
Price Range: $646,000 - $1,596,000
Avail. suites: 27
0—3 bd
346—917 SqFt