Suite number:
705 2D F Alt
Project:
Address:
Toronto E01, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
906 sqft
Occupancy Date:
Jan 2023
Price, CAD
$1,115,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.52%
Cumulative Return on Investment in Year 5
172.49%
Property Price at the End of Year 5
$1,438,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 10 days
$50,795
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 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $736,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $45,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $231,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $103,000 | $79,000 | $82,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $967,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $511,000 |
| total expense investment | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $511,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $52,000 | $27,000 | $31,000 | $35,000 | $40,000 | $44,000 | $49,000 | $54,000 | $59,000 | $65,000 | $456,000 |
| cumulative roi | $201 | $177 | $172 | $171 | $172 | $175 | $178 | $181 | $185 | $189 | $2,000 |
A symbol of Toronto’s industrial past, the old bread factory was built in an age when passion and craft lived at every street corner, authenticity was the mark of a business, and hard work, the calling card of the ambitious. This Fall, it rises once ...
Address: Toronto E01, Ontario
Price Range: $1,095,000 - $1,136,000
Avail. suites: 5
1—3.5 bd
516—1687 SqFt