Suite number:
TH 02
Project:
Address:
Toronto, Ontario
Developer:
Capital Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1180 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,513,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.96%
Cumulative Return on Investment in Year 5
151.97%
Property Price at the End of Year 5
$1,951,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$342,780
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 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $1,001,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $236,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $124,000 | $103,000 | $108,000 | $113,000 | $119,000 | $125,000 | $132,000 | $138,000 | $146,000 | $153,000 | $1,260,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $758,000 |
| total expense investment | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $758,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $48,000 | $27,000 | $32,000 | $38,000 | $43,000 | $49,000 | $56,000 | $63,000 | $70,000 | $77,000 | $502,000 |
| cumulative roi | $178 | $156 | $151 | $151 | $152 | $154 | $157 | $160 | $164 | $168 | $2,000 |
Olive Residences
Address: Toronto, Ontario
Price Range: $810,000 - $1,565,000
Avail. suites: 16
1—3.5 bd
278—1430 SqFt