Suite number:
1D - Suite 2110
Project:
Address:
Toronto, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
614 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,619,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.98%
Cumulative Return on Investment in Year 5
92.21%
Property Price at the End of Year 5
$2,087,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$80,995
5% in 90 days
$80,995
5% in 120 days
$80,995
5% on Occupancy
$80,995
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 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $126,000 | $133,000 | $1,069,000 |
| rent income | - | $5,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $207,000 |
| mortgage principal reduction | - | $5,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $197,000 |
| deposit interest | $10,000 | $9,000 | - | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $94,000 | $132,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $1,516,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $243,000 | $81,000 | - | - | - | - | - | - | - | - | $324,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $98,000 | - | - | - | - | - | - | - | - | $98,000 |
| operating expense | - | $3,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $107,000 |
| mortgage payment | - | $20,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $669,000 |
| total expense investment | $243,000 | $203,000 | $93,000 | $93,000 | $94,000 | $94,000 | $94,000 | $95,000 | $95,000 | $95,000 | $1,198,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$148,768 | -$70,862 | $42,000 | $48,000 | $55,000 | $62,000 | $70,000 | $78,000 | $86,000 | $95,000 | $318,000 |
| cumulative roi | $39 | $53 | $69 | $81 | $92 | $102 | $111 | $119 | $128 | $135 | $929 |
One Delisle
Address: Toronto, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 57
0—3.5 bd
308—3625 SqFt