Suite number:
2707 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1221 sqft
Occupancy Date:
Jun 2027
Price, CAD
$3,184,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.12%
Cumulative Return on Investment in Year 5
99.17%
Property Price at the End of Year 5
$4,103,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$159,245
5% in 90 days
$159,245
5% in 747 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 | - | - | $18,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $309,000 |
| mortgage principal reduction | - | - | $19,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $346,000 |
| deposit interest | $12,000 | $17,000 | $25,000 | - | - | - | - | - | - | - | $54,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $178,000 | $191,000 | $270,000 | $270,000 | $283,000 | $297,000 | $312,000 | $328,000 | $344,000 | $362,000 | $2,835,000 |
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 | - | - | $173,000 | - | - | - | - | - | - | - | $173,000 |
| operating expense | - | - | $11,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $185,000 |
| mortgage payment | - | - | $80,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,196,000 |
| total expense investment | $318,000 | - | $582,000 | $183,000 | $183,000 | $184,000 | $184,000 | $185,000 | $185,000 | $186,000 | $2,191,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$140,916 | $191,000 | -$312,383 | $87,000 | $100,000 | $114,000 | $128,000 | $143,000 | $159,000 | $176,000 | $644,000 |
| cumulative roi | $56 | $116 | $76 | $89 | $99 | $108 | $117 | $124 | $132 | $139 | $1,000 |
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt