Suite number:
1A
Project:
Address:
Toronto, Ontario
Developer:
First Avenue Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
528 sqft
Occupancy Date:
Sep 2028
Price, CAD
$547,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.24%
Cumulative Return on Investment in Year 5
104.49%
Property Price at the End of Year 5
$706,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$27,395
5% in 180 days
$27,395
5% in 365 days
$27,395
5% on Occupancy
$27,395
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 | $28,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $362,000 |
| rent income | - | - | $1,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $99,000 |
| mortgage principal reduction | - | - | $551 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $56,000 |
| deposit interest | $1,000 | $5,000 | $4,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $35,000 | $37,000 | $76,000 | $55,000 | $58,000 | $60,000 | $63,000 | $67,000 | $70,000 | $551,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $27,000 | $27,000 | - | - | - | - | - | - | - | $110,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | - | $549 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $50,000 |
| mortgage payment | - | - | $2,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $194,000 |
| total expense investment | $55,000 | $27,000 | $86,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $409,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,944 | $8,000 | -$48,710 | $42,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $141,000 |
| cumulative roi | $54 | $79 | $64 | $93 | $104 | $115 | $124 | $134 | $143 | $152 | $1,000 |
Wilson West
Address: Toronto, Ontario
Price Range: $493,000 - $980,000
Avail. suites: 38
0—3 bd
457—1129 SqFt