Suite number:
205 - Sanford
Project:
Address:
Toronto, 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
17.59%
Cumulative Return on Investment in Year 5
83.41%
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
17.5% on Occupancy
$220,483
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 | $20,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $318,000 |
| mortgage principal reduction | $12,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $188,000 |
| deposit interest | $271 | - | - | - | - | - | - | - | - | - | $271 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $121,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $151,000 | $158,000 | $166,000 | $1,362,000 |
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 | $10,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $150,000 |
| mortgage payment | $47,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $615,000 |
| total expense investment | $394,000 | $77,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $1,101,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$272,229 | $36,000 | $41,000 | $46,000 | $52,000 | $58,000 | $65,000 | $71,000 | $78,000 | $86,000 | $260,000 |
| cumulative roi | $27 | $45 | $59 | $72 | $83 | $94 | $105 | $114 | $124 | $134 | $858 |
The Frederick Condominiums
Address: Toronto, Ontario
Price Range: $660,000 - $2,030,000
Avail. suites: 36
0—2.5 bd
385—1350 SqFt