Suite number:
1010 - RHODES
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
667 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,129,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.84%
Cumulative Return on Investment in Year 5
110.70%
Property Price at the End of Year 5
$1,457,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$28,250
2.5% in 90 days
$28,250
2.5% in 200 days
$28,250
2.5% in 400 days
$28,250
2.5% in 800 days
$28,250
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 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $747,000 |
| rent income | - | - | - | $16,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $151,000 |
| mortgage principal reduction | - | - | - | $12,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $110,000 |
| deposit interest | $3,000 | $7,000 | $10,000 | $5,000 | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $63,000 | $69,000 | $75,000 | $125,000 | $107,000 | $112,000 | $118,000 | $123,000 | $130,000 | $136,000 | $1,056,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | $28,000 | $28,000 | $85,000 | - | - | - | - | - | - | $226,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $79,000 | - | - | - | - | - | - | $79,000 |
| operating expense | - | - | - | $9,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $78,000 |
| mortgage payment | - | - | - | $47,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $387,000 |
| total expense investment | $85,000 | $28,000 | $28,000 | $219,000 | $68,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $770,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,157 | $41,000 | $47,000 | -$94,481 | $39,000 | $44,000 | $50,000 | $55,000 | $61,000 | $67,000 | $287,000 |
| cumulative roi | $74 | $116 | $146 | $100 | $111 | $120 | $129 | $137 | $146 | $154 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt