Suite number:
1BO
Project:
Address:
Toronto W08, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
497 sqft
Occupancy Date:
Dec 2028
Price, CAD
$560,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
36.14%
Cumulative Return on Investment in Year 5
107.12%
Property Price at the End of Year 5
$723,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$28,050
2.5% in 210 days
$14,025
2.5% in 600 days
$14,025
10% on Occupancy
$56,099
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 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $370,000 |
| rent income | - | - | - | - | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $78,000 |
| mortgage principal reduction | - | - | - | - | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $47,000 |
| deposit interest | -$3,984 | $3,000 | $3,000 | $3,000 | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $25,000 | $34,000 | $35,000 | $37,000 | $78,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $524,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | $14,000 | - | $56,000 | - | - | - | - | - | - | $112,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $56,000 | - | - | - | - | - | - | $56,000 |
| operating expense | - | - | - | - | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $42,000 |
| mortgage payment | - | - | - | - | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $169,000 |
| total expense investment | $42,000 | $14,000 | - | $112,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $379,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,969 | $20,000 | $35,000 | -$75,292 | $43,000 | $22,000 | $25,000 | $28,000 | $30,000 | $34,000 | $145,000 |
| cumulative roi | $69 | $107 | $168 | $80 | $107 | $117 | $126 | $135 | $143 | $151 | $1,000 |
The Clove
Address: Toronto W08, Ontario
Price Range: $485,000 - $990,000
Avail. suites: 22
0—3.5 bd
373—1091 SqFt