Suite number:
219
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
850 sqft
Occupancy Date:
Jan 2028
Price, CAD
$914,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.77%
Cumulative Return on Investment in Year 5
113.66%
Property Price at the End of Year 5
$1,179,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$45,745
0% in 0 days
$1,000
5% in 30 days
$45,745
10% on Occupancy
$91,490
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 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $604,000 |
| rent income | - | - | - | $25,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $231,000 |
| mortgage principal reduction | - | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $92,000 |
| deposit interest | $4,000 | $5,000 | $5,000 | $533 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $51,000 | $55,000 | $57,000 | $115,000 | $101,000 | $106,000 | $112,000 | $117,000 | $123,000 | $129,000 | $965,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | - | - | $91,000 | - | - | - | - | - | - | $184,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $69,000 | - | - | - | - | - | - | $69,000 |
| operating expense | - | - | - | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $94,000 |
| mortgage payment | - | - | - | $37,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $304,000 |
| total expense investment | $92,000 | - | - | $208,000 | $57,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $651,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$41,471 | $55,000 | $57,000 | -$92,990 | $44,000 | $49,000 | $53,000 | $58,000 | $64,000 | $69,000 | $315,000 |
| cumulative roi | $55 | $114 | $177 | $98 | $114 | $128 | $142 | $156 | $169 | $182 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt