Suite number:
1208 - LIMA
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
666 sqft
Occupancy Date:
Mar 2028
Price, CAD
$955,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.70%
Cumulative Return on Investment in Year 5
111.23%
Property Price at the End of Year 5
$1,232,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$23,900
2.5% in 90 days
$23,900
2.5% in 200 days
$23,900
2.5% in 400 days
$23,900
2.5% in 800 days
$23,900
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 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $78,000 | $632,000 |
| rent income | - | - | - | $16,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $150,000 |
| mortgage principal reduction | - | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $16,000 | $93,000 |
| deposit interest | $3,000 | $6,000 | $8,000 | $4,000 | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $58,000 | $63,000 | $112,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $920,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | $24,000 | $24,000 | $72,000 | - | - | - | - | - | - | $191,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $72,000 | - | - | - | - | - | - | $72,000 |
| operating expense | - | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $74,000 |
| mortgage payment | - | - | - | $40,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $327,000 |
| total expense investment | $72,000 | $24,000 | $24,000 | $192,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $59,000 | $664,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$18,746 | $34,000 | $40,000 | -$79,852 | $35,000 | $39,000 | $44,000 | $49,000 | $54,000 | $59,000 | $256,000 |
| cumulative roi | $74 | $116 | $146 | $100 | $111 | $121 | $131 | $140 | $149 | $157 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt