Suite number:
T 01S
Project:
Address:
Toronto C10, Ontario
Developer:
Reserve Properties
Property type:
condo
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
18.19%
Cumulative Return on Investment in Year 5
88.03%
Property Price at the End of Year 5
$894,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$29,695
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 | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $111,000 |
| mortgage principal reduction | - | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $104,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $82,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $698,000 |
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 | $60,000 | - | - | - | - | - | - | - | - | - | $60,000 |
| operating expense | - | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $63,000 |
| mortgage payment | - | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $286,000 |
| total expense investment | $198,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $548,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$160,909 | $44,000 | $23,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $41,000 | $45,000 | $150,000 |
| cumulative roi | $19 | $49 | $64 | $77 | $88 | $99 | $108 | $118 | $127 | $136 | $884 |
Residents of Untitled Toronto Condos will have access to TTC bus routes, the Yonge-University subway line, commuting into downtown Toronto in under 20 minutes. The new Eglinton Crosstown LRT will connect residents along the Eglinton corridor 60% fast...
Address: Toronto C10, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt