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
24.16%
Cumulative Return on Investment in Year 5
109.55%
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 | - | - | - | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $373,000 |
| mortgage principal reduction | - | - | - | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $57,000 | $345,000 |
| deposit interest | $13,000 | $31,000 | $48,000 | - | - | - | - | - | - | - | $93,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $192,000 | $220,000 | $247,000 | $322,000 | $313,000 | $329,000 | $345,000 | $363,000 | $381,000 | $400,000 | $3,111,000 |
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 | - | - | - | $37,000 | $38,000 | $38,000 | $39,000 | $40,000 | $41,000 | $42,000 | $276,000 |
| mortgage payment | - | - | - | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $1,209,000 |
| total expense investment | $345,000 | $172,000 | $531,000 | $210,000 | $210,000 | $211,000 | $212,000 | $213,000 | $214,000 | $215,000 | $2,533,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$153,276 | $48,000 | -$283,969 | $113,000 | $103,000 | $118,000 | $133,000 | $150,000 | $167,000 | $185,000 | $578,000 |
| cumulative roi | $56 | $80 | $84 | $100 | $110 | $118 | $125 | $132 | $139 | $146 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 16
1—4 bd
734—4563 SqFt