Suite number:
T-01S
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
442 sqft
Occupancy Date:
Sep 2025
Price, CAD
$693,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.59%
Cumulative Return on Investment in Year 5
81.14%
Property Price at the End of Year 5
$894,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$34,695
12.5% on Occupancy
$86,738
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $458,000 |
| rent income | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $115,000 |
| mortgage principal reduction | $3,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $98,000 |
| deposit interest | $942 | - | - | - | - | - | - | - | - | - | $942 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $696,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $121,000 | - | - | - | - | - | - | - | - | - | $121,000 |
| remaining balance payment | $17,000 | - | - | - | - | - | - | - | - | - | $17,000 |
| closing cost | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | $2,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $63,000 |
| mortgage payment | $12,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $324,000 |
| total expense investment | $214,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $588,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$146,462 | $16,000 | $19,000 | $22,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $109,000 |
| cumulative roi | $31 | $47 | $60 | $71 | $81 | $91 | $99 | $108 | $116 | $124 | $826 |
Untitled Toronto
Address: Toronto, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt