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
Price, CAD
$1,735,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.85%
Cumulative Return on Investment in Year 5
104.04%
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
$86,795
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 | - | - | $10,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $200,000 |
| mortgage principal reduction | - | - | $9,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $193,000 |
| deposit interest | $8,000 | $9,000 | $15,000 | - | - | - | - | - | - | - | $32,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $98,000 | $104,000 | $158,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $193,000 | $203,000 | $1,594,000 |
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 | - | - | $5,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $106,000 |
| mortgage payment | - | - | $35,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $626,000 |
| total expense investment | $174,000 | - | $316,000 | $97,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $100,000 | $1,181,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$76,009 | $104,000 | -$157,626 | $54,000 | $61,000 | $69,000 | $77,000 | $85,000 | $94,000 | $103,000 | $413,000 |
| cumulative roi | $56 | $116 | $79 | $93 | $104 | $114 | $123 | $132 | $140 | $148 | $1,000 |
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt