Suite number:
440
Project:
Address:
Toronto C03, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
725 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,202,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.54%
Cumulative Return on Investment in Year 5
102.81%
Property Price at the End of Year 5
$1,550,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$60,145
5% in 120 days
$60,145
2.5% in 750 days
$30,073
2.5% in 900 days
$30,073
5% on Occupancy
$60,145
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 | $62,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $794,000 |
| rent income | - | - | $13,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $220,000 |
| mortgage principal reduction | - | - | $8,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $135,000 |
| deposit interest | $4,000 | $6,000 | $4,000 | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $72,000 | $117,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $1,187,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | - | $120,000 | - | - | - | - | - | - | - | $241,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $80,000 | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | - | $6,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $99,000 |
| mortgage payment | - | - | $29,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $439,000 |
| total expense investment | $120,000 | - | $236,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $858,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,737 | $72,000 | -$118,143 | $44,000 | $49,000 | $55,000 | $61,000 | $67,000 | $73,000 | $80,000 | $329,000 |
| cumulative roi | $55 | $115 | $75 | $90 | $103 | $115 | $125 | $136 | $146 | $156 | $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