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
48.54%
Cumulative Return on Investment in Year 5
229.83%
Property Price at the End of Year 5
$1,950,000
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 | $78,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $999,000 |
| rent income | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $502,000 |
| mortgage principal reduction | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $233,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $162,000 | $145,000 | $152,000 | $160,000 | $168,000 | $176,000 | $185,000 | $194,000 | $203,000 | $213,000 | $1,758,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $18,000 | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $202,000 |
| 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 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $98,000 | $98,000 | $960,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $68,000 | $51,000 | $58,000 | $65,000 | $72,000 | $80,000 | $88,000 | $96,000 | $105,000 | $115,000 | $798,000 |
| cumulative roi | $251 | $224 | $221 | $224 | $230 | $237 | $245 | $255 | $265 | $277 | $2,000 |
Olive Residences
Address: Toronto, Ontario
Price Range: $810,000 - $1,565,000
Avail. suites: 16
1—3.5 bd
278—1430 SqFt