Suite number:
1003 - Boston
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
841 sqft
Occupancy Date:
Jun 2029
Price, CAD
$1,297,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.85%
Cumulative Return on Investment in Year 5
107.46%
Property Price at the End of Year 5
$1,672,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$64,900
2.5% in 366 days
$32,450
1.25% in 540 days
$16,225
1.25% in 720 days
$16,225
10% on Occupancy
$129,799
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $107,000 | $857,000 |
| rent income | - | - | - | $10,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $209,000 |
| mortgage principal reduction | - | - | - | $5,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $116,000 |
| deposit interest | -$8,880 | $6,000 | $7,000 | $4,000 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $58,000 | $77,000 | $81,000 | $122,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $1,213,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | $65,000 | - | $130,000 | - | - | - | - | - | - | $260,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $85,000 | - | - | - | - | - | - | $85,000 |
| operating expense | - | - | - | $5,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $92,000 |
| mortgage payment | - | - | - | $22,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $412,000 |
| total expense investment | $65,000 | $65,000 | - | $241,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $80,000 | $848,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$6,476 | $12,000 | $81,000 | -$119,476 | $50,000 | $56,000 | $62,000 | $69,000 | $76,000 | $84,000 | $365,000 |
| cumulative roi | $104 | $107 | $167 | $94 | $107 | $119 | $130 | $140 | $150 | $160 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $776,000 - $1,350,000
Avail. suites: 40
0—3 bd
428—984 SqFt