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
$1,150,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.64%
Cumulative Return on Investment in Year 5
104.20%
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
$47,545
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 | - | - | $2,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $71,000 |
mortgage principal reduction | - | - | $4,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $134,000 |
deposit interest | $5,000 | $6,000 | $12,000 | - | - | - | - | - | - | - | $23,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $65,000 | $69,000 | $108,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $1,011,000 |
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 | - | - | $2,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $66,000 |
mortgage payment | - | - | $13,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $382,000 |
total expense investment | $115,000 | - | $208,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $62,000 | $63,000 | $757,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$50,388 | $69,000 | -$100,377 | $34,000 | $38,000 | $43,000 | $48,000 | $53,000 | $58,000 | $64,000 | $254,000 |
cumulative roi | $56 | $116 | $81 | $94 | $104 | $113 | $121 | $129 | $136 | $143 | $1,000 |
One Delisle is the first project in Canada by one of the world’s most decorated architects, Jeanne Gang of Studio Gang. The residential condominium is in the heart of mid-town Toronto, in the neighbourhood of Yonge and St. Clair – surrounded by Canad...
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $12,060,000
Avail. suites: 21
0—3.5 bd
308—3171 SqFt