Suite number:
2312
Project:
Address:
Toronto C03, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
795 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,398,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.65%
Cumulative Return on Investment in Year 5
102.49%
Property Price at the End of Year 5
$1,802,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$69,945
5% in 120 days
$69,945
2.5% in 750 days
$34,973
2.5% in 900 days
$34,973
5% on Occupancy
$69,945
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 | $73,000 | $77,000 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $923,000 |
| rent income | - | - | $14,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $241,000 |
| mortgage principal reduction | - | - | $9,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $157,000 |
| deposit interest | $5,000 | $7,000 | $4,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $77,000 | $84,000 | $132,000 | $132,000 | $138,000 | $145,000 | $152,000 | $160,000 | $167,000 | $176,000 | $1,362,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $140,000 | - | $140,000 | - | - | - | - | - | - | - | $280,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $88,000 | - | - | - | - | - | - | - | $88,000 |
| operating expense | - | - | $7,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $110,000 |
| mortgage payment | - | - | $34,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $510,000 |
| total expense investment | $140,000 | - | $268,000 | $82,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $988,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$62,492 | $84,000 | -$136,668 | $50,000 | $56,000 | $63,000 | $69,000 | $76,000 | $84,000 | $91,000 | $374,000 |
| cumulative roi | $55 | $115 | $75 | $90 | $102 | $114 | $125 | $135 | $145 | $154 | $1,000 |
Forêt
Address: Toronto C03, Ontario
Price Range: $1,203,000 - $3,991,000
Avail. suites: 10
0—3.5 bd
369—1923 SqFt