Suite number:
1010 - RHODES
Project:
Address:
Toronto C08, Ontario
Developer:
Emblem Developments
Property type:
condo
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
24.33%
Cumulative Return on Investment in Year 5
111.17%
Property Price at the End of Year 5
$1,456,000
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 | $746,000 |
| rent income | - | - | - | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $149,000 |
| mortgage principal reduction | - | - | - | $11,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $112,000 |
| deposit interest | $3,000 | $7,000 | $10,000 | $2,000 | - | - | - | - | - | - | $22,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $69,000 | $75,000 | $120,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $136,000 | $1,053,000 |
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 | - | - | - | $77,000 | - | - | - | - | - | - | $77,000 |
| operating expense | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $79,000 |
| mortgage payment | - | - | - | $41,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $371,000 |
| total expense investment | $85,000 | $28,000 | $28,000 | $211,000 | $66,000 | $66,000 | $67,000 | $67,000 | $67,000 | $68,000 | $753,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,853 | $41,000 | $47,000 | -$91,481 | $41,000 | $46,000 | $51,000 | $57,000 | $63,000 | $69,000 | $300,000 |
| cumulative roi | $73 | $116 | $146 | $100 | $111 | $121 | $131 | $140 | $148 | $156 | $1,000 |
Allure Condos
Address: Toronto C08, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt