Suite number:
5205 (Carmel)
Project:
Address:
Toronto W06, Ontario
Developer:
The Conservatory Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1005 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,698,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.17%
Cumulative Return on Investment in Year 5
85.47%
Property Price at the End of Year 5
$2,189,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 10269 days
$254,835
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 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $1,121,000 |
| rent income | $32,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $425,000 |
| mortgage principal reduction | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $268,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $164,000 | $152,000 | $160,000 | $168,000 | $176,000 | $185,000 | $194,000 | $203,000 | $213,000 | $223,000 | $1,838,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $255,000 | - | - | - | - | - | - | - | - | - | $255,000 |
| remaining balance payment | $85,000 | - | - | - | - | - | - | - | - | - | $85,000 |
| closing cost | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| operating expense | $15,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $191,000 |
| mortgage payment | $76,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $819,000 |
| total expense investment | $531,000 | $100,000 | $100,000 | $101,000 | $101,000 | $102,000 | $103,000 | $103,000 | $104,000 | $105,000 | $1,450,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$366,234 | $53,000 | $60,000 | $67,000 | $74,000 | $82,000 | $91,000 | $100,000 | $109,000 | $119,000 | $388,000 |
| cumulative roi | $27 | $45 | $60 | $73 | $85 | $97 | $108 | $118 | $128 | $139 | $880 |
Water's Edge at The Cove
Address: Toronto W06, Ontario
Price Range: $778,000 - $2,585,000
Avail. suites: 19
1—3 bd
466—1477 SqFt