Suite number:
205 - Sanford
Project:
Address:
Toronto C11, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
924 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,259,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.31%
Cumulative Return on Investment in Year 5
85.49%
Property Price at the End of Year 5
$1,623,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$31,498
2.5% in 180 days
$31,498
15% on Occupancy
$188,985
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 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $831,000 |
| rent income | $7,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $299,000 |
| mortgage principal reduction | $4,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $176,000 |
| deposit interest | $641 | - | - | - | - | - | - | - | - | - | $641 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $101,000 | $112,000 | $117,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $157,000 | $165,000 | $1,332,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $252,000 | - | - | - | - | - | - | - | - | - | $252,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $84,000 | - | - | - | - | - | - | - | - | - | $84,000 |
| operating expense | $3,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $142,000 |
| mortgage payment | $16,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $584,000 |
| total expense investment | $355,000 | $77,000 | $77,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $80,000 | $80,000 | $1,061,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$254,536 | $35,000 | $40,000 | $46,000 | $51,000 | $57,000 | $64,000 | $70,000 | $77,000 | $85,000 | $271,000 |
| cumulative roi | $27 | $45 | $60 | $74 | $85 | $96 | $107 | $117 | $127 | $136 | $876 |
The Frederick Condominiums
Address: Toronto C11, Ontario
Price Range: $660,000 - $2,030,000
Avail. suites: 36
0—2.5 bd
385—1350 SqFt