Suite number:
1C+D
Project:
Address:
Toronto, Ontario
Developer:
First Avenue Properties
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
611 sqft
Occupancy Date:
Sep 2028
Price, CAD
$660,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.04%
Cumulative Return on Investment in Year 5
116.05%
Property Price at the End of Year 5
$851,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$33,045
5% in 180 days
$33,045
5% in 365 days
$33,045
5% on Occupancy
$33,045
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $436,000 |
| rent income | - | - | - | $16,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $163,000 |
| mortgage principal reduction | - | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $63,000 |
| deposit interest | $2,000 | $6,000 | $5,000 | $1,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $42,000 | $43,000 | $87,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $702,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $66,000 | $33,000 | - | $33,000 | - | - | - | - | - | - | $132,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $60,000 | - | - | - | - | - | - | $60,000 |
| operating expense | - | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $60,000 |
| mortgage payment | - | - | - | $25,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $223,000 |
| total expense investment | $66,000 | $33,000 | - | $124,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $476,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$29,358 | $9,000 | $43,000 | -$36,708 | $31,000 | $34,000 | $38,000 | $42,000 | $45,000 | $49,000 | $226,000 |
| cumulative roi | $56 | $80 | $123 | $101 | $116 | $130 | $143 | $156 | $169 | $182 | $1,000 |
Wilson West
Address: Toronto, Ontario
Price Range: $533,000 - $1,072,000
Avail. suites: 40
0—3 bd
457—1129 SqFt