Suite number:
1607
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1607 sqft
Occupancy Date:
Jun 2028
Price, CAD
$3,449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.19%
Cumulative Return on Investment in Year 5
106.62%
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
5% in 900 days
$172,495
5% on Occupancy
$172,495
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 | - | - | $16,000 | $47,000 | $49,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $394,000 |
| mortgage principal reduction | - | - | $14,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $58,000 | $365,000 |
| deposit interest | $9,000 | $31,000 | $57,000 | - | - | - | - | - | - | - | $97,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $188,000 | $220,000 | $309,000 | $300,000 | $315,000 | $330,000 | $347,000 | $364,000 | $382,000 | $402,000 | $3,157,000 |
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 | - | - | $186,000 | - | - | - | - | - | - | - | $186,000 |
| operating expense | - | - | $12,000 | $37,000 | $38,000 | $39,000 | $40,000 | $40,000 | $41,000 | $42,000 | $290,000 |
| mortgage payment | - | - | $58,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $1,267,000 |
| total expense investment | $345,000 | $172,000 | $601,000 | $210,000 | $211,000 | $212,000 | $212,000 | $213,000 | $214,000 | $215,000 | $2,605,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$157,061 | $48,000 | -$291,832 | $90,000 | $104,000 | $119,000 | $134,000 | $151,000 | $168,000 | $187,000 | $551,000 |
| cumulative roi | $54 | $79 | $86 | $97 | $107 | $115 | $122 | $130 | $137 | $143 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt