Suite number:
2102 City Collection
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
667 sqft
Occupancy Date:
Jun 2027
$1,735,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.19%
Cumulative Return on Investment in Year 5
109.20%
Property Price at the End of Year 5
$2,236,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$86,795
5% in 30 days
$76,795
5% in 90 days
$86,795
5% on Occupancy
$86,795
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 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $135,000 | $142,000 | $1,146,000 |
rent income | - | - | $6,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $194,000 |
mortgage principal reduction | - | - | $6,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $202,000 |
deposit interest | $8,000 | $9,000 | $17,000 | - | - | - | - | - | - | - | $34,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $98,000 | $104,000 | $153,000 | $153,000 | $161,000 | $169,000 | $177,000 | $186,000 | $195,000 | $204,000 | $1,600,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $174,000 | - | $174,000 | - | - | - | - | - | - | - | $347,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | $101,000 | - | - | - | - | - | - | - | $101,000 |
operating expense | - | - | $3,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $103,000 |
mortgage payment | - | - | $20,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $577,000 |
total expense investment | $174,000 | - | $298,000 | $93,000 | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $1,129,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$76,021 | $104,000 | -$144,833 | $61,000 | $68,000 | $75,000 | $83,000 | $91,000 | $100,000 | $109,000 | $471,000 |
cumulative roi | $56 | $116 | $82 | $97 | $109 | $120 | $130 | $140 | $148 | $157 | $1,000 |
One Delisle is the first project in Canada by one of the world’s most decorated architects, Jeanne Gang of Studio Gang. The residential condominium is in the heart of mid-town Toronto, in the neighbourhood of Yonge and St. Clair – surrounded by Canad...
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $12,060,000
Avail. suites: 21
0—3.5 bd
308—3171 SqFt