Suite number:
1312 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
488 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,150,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.11%
Cumulative Return on Investment in Year 5
102.06%
Property Price at the End of Year 5
$1,483,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$57,545
5% in 30 days
$57,545
5% in 90 days
$57,545
5% on Occupancy
$57,545
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 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $760,000 |
| rent income | - | - | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $73,000 |
| mortgage principal reduction | - | - | $7,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $137,000 |
| deposit interest | $5,000 | $6,000 | $10,000 | - | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $69,000 | $111,000 | $95,000 | $100,000 | $104,000 | $110,000 | $115,000 | $121,000 | $127,000 | $1,015,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $115,000 | - | $115,000 | - | - | - | - | - | - | - | $230,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $78,000 | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | - | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $68,000 |
| mortgage payment | - | - | $22,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $391,000 |
| total expense investment | $115,000 | - | $219,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $767,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$50,380 | $69,000 | -$107,713 | $34,000 | $38,000 | $43,000 | $48,000 | $53,000 | $58,000 | $64,000 | $248,000 |
| cumulative roi | $56 | $116 | $79 | $92 | $102 | $111 | $119 | $127 | $134 | $141 | $1,000 |
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt