Suite number:
2007
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
15
Size:
542 sqft
Occupancy Date:
May 2025
Price, CAD
$836,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.22%
Cumulative Return on Investment in Year 5
92.48%
Property Price at the End of Year 5
$1,078,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$36,845
5% in 180 days
$41,845
10% on Occupancy
$83,690
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 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $552,000 |
| rent income | $8,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $215,000 |
| mortgage principal reduction | $5,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $132,000 |
| deposit interest | $293 | - | - | - | - | - | - | - | - | - | $293 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $80,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $112,000 | $924,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $167,000 | - | - | - | - | - | - | - | - | - | $167,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $89,000 |
| mortgage payment | $16,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $361,000 |
| total expense investment | $252,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $683,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$171,749 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $58,000 | $63,000 | $241,000 |
| cumulative roi | $30 | $48 | $65 | $79 | $92 | $105 | $117 | $129 | $141 | $152 | $959 |
It all starts here - a new extension of the Distillery District, modern urban living, and one of the last opportunities to own a piece of a historic neighbourhood. It’s a blank canvas. It’s upward movement. It’s a chance to write the story of tomorro...
Address: Toronto C08, Ontario
Price Range: $470,000 - $1,211,000
Avail. suites: 15
0—15 bd
263—1179 SqFt