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:
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
20.84%
Cumulative Return on Investment in Year 5
93.01%
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 | - | - | $39,000 | $48,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $425,000 |
| mortgage principal reduction | - | - | $35,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $394,000 |
| deposit interest | $9,000 | $31,000 | $3,000 | - | - | - | - | - | - | - | $43,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $188,000 | $220,000 | $300,000 | $302,000 | $317,000 | $333,000 | $349,000 | $367,000 | $385,000 | $404,000 | $3,164,000 |
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 | - | - | $31,000 | $38,000 | $38,000 | $39,000 | $40,000 | $41,000 | $42,000 | $43,000 | $311,000 |
| mortgage payment | - | - | $144,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $1,353,000 |
| total expense investment | $345,000 | $172,000 | $706,000 | $210,000 | $211,000 | $212,000 | $213,000 | $214,000 | $215,000 | $216,000 | $2,713,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$157,085 | $48,000 | -$405,967 | $91,000 | $106,000 | $121,000 | $136,000 | $153,000 | $170,000 | $189,000 | $450,000 |
| cumulative roi | $54 | $79 | $70 | $83 | $93 | $102 | $111 | $118 | $126 | $133 | $969 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,475,000 - $10,500,000
Avail. suites: 17
1—4 bd
734—4286 SqFt