Suite number:
1A
Project:
Address:
Toronto W04, Ontario
Developer:
Chestnut Hill Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
455 sqft
Occupancy Date:
Apr 2029
Price, CAD
$568,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.22%
Cumulative Return on Investment in Year 5
124.20%
Property Price at the End of Year 5
$733,000
Deposit Schedule
$5,000 at Signing
Total up to 3% in 30 days
$17,067
3% in 139 days
$17,067
3% in 322 days
$17,067
3% in 443 days
$17,067
3% in 991 days
$17,067
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 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $375,000 |
| rent income | - | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $68,000 |
| mortgage principal reduction | - | - | - | - | $5,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $45,000 |
| deposit interest | $2,000 | $4,000 | $6,000 | $4,000 | $934 | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $31,000 | $35,000 | $39,000 | $39,000 | $74,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $530,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | $17,000 | $17,000 | - | $28,000 | - | - | - | - | - | $114,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $56,000 | - | - | - | - | - | $56,000 |
| operating expense | - | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $40,000 |
| mortgage payment | - | - | - | - | $21,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $164,000 |
| total expense investment | $51,000 | $17,000 | $17,000 | - | $111,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $374,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$20,035 | $18,000 | $22,000 | $39,000 | -$36,642 | $21,000 | $24,000 | $27,000 | $29,000 | $33,000 | $155,000 |
| cumulative roi | $61 | $97 | $123 | $169 | $124 | $132 | $139 | $147 | $154 | $161 | $1,000 |
The Wilde Condos
Address: Toronto W04, Ontario
Price Range: $569,000 - $1,265,000
Avail. suites: 53
1—3 bd
455—1203 SqFt