Suite number:
Q488
Project:
Address:
Toronto C01, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
488 sqft
Occupancy Date:
Jan 2029
Price, CAD
$837,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.81%
Cumulative Return on Investment in Year 5
116.63%
Property Price at the End of Year 5
$1,079,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$20,948
2.5% in 90 days
$20,948
2.5% in 200 days
$20,948
2.5% in 200 days
$20,948
2.5% in 400 days
$20,948
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 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $553,000 |
| rent income | - | - | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $75,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $69,000 |
| deposit interest | -$4,966 | $6,000 | $8,000 | $7,000 | $161 | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $52,000 | $57,000 | $57,000 | $97,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $738,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $84,000 | $21,000 | $21,000 | - | $42,000 | - | - | - | - | - | $168,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $67,000 | - | - | - | - | - | $67,000 |
| operating expense | - | - | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $48,000 |
| mortgage payment | - | - | - | - | $38,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $248,000 |
| total expense investment | $84,000 | $21,000 | $21,000 | - | $154,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $530,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$45,309 | $31,000 | $36,000 | $57,000 | -$56,850 | $29,000 | $33,000 | $37,000 | $41,000 | $45,000 | $207,000 |
| cumulative roi | $52 | $86 | $117 | $163 | $117 | $125 | $132 | $139 | $145 | $152 | $1,000 |
Q Tower
Address: Toronto C01, Ontario
Price Range: $643,000 - $1,596,000
Avail. suites: 30
0—3 bd
346—917 SqFt