Suite number:
1204
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
896 sqft
Occupancy Date:
Jun 2028
Price, CAD
$988,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.06%
Cumulative Return on Investment in Year 5
114.37%
Property Price at the End of Year 5
$1,274,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$49,445
0% in 78 days
$1,000
5% in 108 days
$49,445
10% on Occupancy
$98,890
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 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $653,000 |
| rent income | - | - | - | $18,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $233,000 |
| mortgage principal reduction | - | - | - | $7,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $92,000 |
| deposit interest | $4,000 | $5,000 | $5,000 | $2,000 | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $55,000 | $59,000 | $62,000 | $111,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $1,017,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $100,000 | - | - | $99,000 | - | - | - | - | - | - | $199,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $73,000 | - | - | - | - | - | - | $73,000 |
| operating expense | - | - | - | $8,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $93,000 |
| mortgage payment | - | - | - | $29,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $326,000 |
| total expense investment | $100,000 | - | - | $209,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $65,000 | $691,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$44,931 | $59,000 | $62,000 | -$97,399 | $45,000 | $50,000 | $55,000 | $60,000 | $66,000 | $72,000 | $326,000 |
| cumulative roi | $55 | $114 | $177 | $100 | $114 | $128 | $141 | $154 | $166 | $179 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt