Suite number:
2012
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2012 sqft
Occupancy Date:
Jun 2028
Price, CAD
$4,574,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.54%
Cumulative Return on Investment in Year 5
110.70%
Property Price at the End of Year 5
$5,894,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$228,745
5% in 180 days
$228,745
5% in 540 days
$228,745
5% in 900 days
$228,745
5% on Occupancy
$228,745
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 | $237,000 | $250,000 | $263,000 | $277,000 | $291,000 | $306,000 | $322,000 | $339,000 | $357,000 | $375,000 | $3,019,000 |
| rent income | - | - | - | $70,000 | $73,000 | $76,000 | $80,000 | $83,000 | $87,000 | $90,000 | $560,000 |
| mortgage principal reduction | - | - | - | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $458,000 |
| deposit interest | $17,000 | $42,000 | $64,000 | - | - | - | - | - | - | - | $123,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $254,000 | $292,000 | $328,000 | $428,000 | $424,000 | $445,000 | $467,000 | $491,000 | $515,000 | $541,000 | $4,184,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $457,000 | $229,000 | $457,000 | - | - | - | - | - | - | - | $1,144,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $242,000 | - | - | - | - | - | - | - | $242,000 |
| operating expense | - | - | - | $48,000 | $49,000 | $50,000 | $51,000 | $52,000 | $54,000 | $55,000 | $359,000 |
| mortgage payment | - | - | - | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $1,604,000 |
| total expense investment | $457,000 | $229,000 | $700,000 | $277,000 | $278,000 | $279,000 | $280,000 | $282,000 | $283,000 | $284,000 | $3,349,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$203,287 | $63,000 | -$372,184 | $151,000 | $146,000 | $166,000 | $187,000 | $209,000 | $232,000 | $257,000 | $835,000 |
| cumulative roi | $56 | $80 | $84 | $101 | $111 | $120 | $128 | $135 | $143 | $150 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 16
1—4 bd
734—4563 SqFt