Suite number:
1B
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
430 sqft
Occupancy Date:
May 2027
Price, CAD
$903,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.59%
Cumulative Return on Investment in Year 5
91.04%
Property Price at the End of Year 5
$1,164,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$22,598
2.5% in 90 days
$22,598
2.5% in 730 days
$22,598
12.5% on Occupancy
$112,988
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 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $597,000 |
| rent income | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $90,000 |
| mortgage principal reduction | - | - | $8,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $102,000 |
| deposit interest | $2,000 | $2,000 | $3,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $52,000 | $95,000 | $77,000 | $80,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $820,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | - | $136,000 | - | - | - | - | - | - | - | $181,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $70,000 | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $60,000 |
| mortgage payment | - | - | $34,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $351,000 |
| total expense investment | $45,000 | - | $245,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $54,000 | $661,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $52,000 | -$149,825 | $24,000 | $28,000 | $32,000 | $36,000 | $40,000 | $44,000 | $49,000 | $158,000 |
| cumulative roi | $108 | $223 | $69 | $81 | $91 | $100 | $108 | $116 | $123 | $130 | $1,000 |
8 Elm on Yonge
Address: Toronto, Ontario
Price Range: $711,000 - $1,545,000
Avail. suites: 18
0—3.5 bd
292—998 SqFt