Suite number:
1607
Project:
Address:
Toronto C02, Ontario
Developer:
By Burnac
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1607 sqft
Occupancy Date:
Mar 2027
Price, CAD
$3,449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.79%
Cumulative Return on Investment in Year 5
97.16%
Property Price at the End of Year 5
$4,445,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$172,495
5% in 180 days
$172,495
5% in 540 days
$172,495
10% on Occupancy
$344,990
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 | $179,000 | $189,000 | $199,000 | $209,000 | $220,000 | $231,000 | $243,000 | $256,000 | $269,000 | $283,000 | $2,277,000 |
| rent income | - | - | $31,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $417,000 |
| mortgage principal reduction | - | - | $29,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $398,000 |
| deposit interest | $13,000 | $31,000 | $7,000 | - | - | - | - | - | - | - | $51,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $192,000 | $220,000 | $291,000 | $303,000 | $318,000 | $334,000 | $350,000 | $368,000 | $386,000 | $405,000 | $3,167,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $345,000 | $172,000 | $345,000 | - | - | - | - | - | - | - | $862,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $184,000 | - | - | - | - | - | - | - | $184,000 |
| operating expense | - | - | $25,000 | $38,000 | $39,000 | $40,000 | $41,000 | $43,000 | $44,000 | $45,000 | $314,000 |
| mortgage payment | - | - | $112,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $1,287,000 |
| total expense investment | $345,000 | $172,000 | $666,000 | $205,000 | $207,000 | $208,000 | $209,000 | $210,000 | $212,000 | $213,000 | $2,647,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$153,326 | $48,000 | -$375,336 | $98,000 | $112,000 | $126,000 | $141,000 | $158,000 | $175,000 | $192,000 | $520,000 |
| cumulative roi | $56 | $80 | $73 | $86 | $97 | $107 | $115 | $123 | $131 | $138 | $1,000 |
The Bedford
Address: Toronto C02, Ontario
Price Range: $2,450,000 - $10,500,000
Avail. suites: 18
1—4 bd
734—4286 SqFt