Suite number:
2707 City Collection
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1221 sqft
Occupancy Date:
Jun 2027
$3,184,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.20%
Cumulative Return on Investment in Year 5
107.28%
Property Price at the End of Year 5
$4,103,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$159,245
5% in 30 days
$149,245
5% in 90 days
$159,245
5% on Occupancy
$159,245
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 | $165,000 | $174,000 | $183,000 | $193,000 | $203,000 | $213,000 | $224,000 | $236,000 | $248,000 | $261,000 | $2,102,000 |
rent income | - | - | $9,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $46,000 | $297,000 |
mortgage principal reduction | - | - | $11,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $370,000 |
deposit interest | $14,000 | $17,000 | $32,000 | - | - | - | - | - | - | - | $62,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $179,000 | $191,000 | $259,000 | $274,000 | $288,000 | $302,000 | $317,000 | $332,000 | $348,000 | $365,000 | $2,855,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $318,000 | - | $318,000 | - | - | - | - | - | - | - | $637,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | $171,000 | - | - | - | - | - | - | - | $171,000 |
operating expense | - | - | $6,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $28,000 | $184,000 |
mortgage payment | - | - | $36,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $1,058,000 |
total expense investment | $318,000 | - | $532,000 | $169,000 | $170,000 | $171,000 | $171,000 | $172,000 | $173,000 | $174,000 | $2,050,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$139,513 | $191,000 | -$272,578 | $105,000 | $118,000 | $131,000 | $145,000 | $160,000 | $175,000 | $192,000 | $805,000 |
cumulative roi | $56 | $116 | $81 | $95 | $107 | $118 | $127 | $136 | $144 | $152 | $1,000 |
One Delisle is the first project in Canada by one of the world’s most decorated architects, Jeanne Gang of Studio Gang. The residential condominium is in the heart of mid-town Toronto, in the neighbourhood of Yonge and St. Clair – surrounded by Canad...
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $12,060,000
Avail. suites: 21
0—3.5 bd
308—3171 SqFt