Suite number:
1B+D-G (Peony Podium Central Park Collection)
Project:
Address:
Toronto, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
582 sqft
Occupancy Date:
Jun 2027
Price, CAD
$790,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.31%
Cumulative Return on Investment in Year 5
100.75%
Property Price at the End of Year 5
$1,018,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$39,500
5% in 120 days
$39,500
2.5% in 750 days
$19,750
7.5% on Occupancy
$59,250
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $521,000 |
| rent income | - | - | $14,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $180,000 |
| mortgage principal reduction | - | - | $6,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $88,000 |
| deposit interest | $3,000 | $4,000 | $1,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $47,000 | $91,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $822,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $79,000 | - | $79,000 | - | - | - | - | - | - | - | $158,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $75,000 |
| mortgage payment | - | - | $26,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $303,000 |
| total expense investment | $79,000 | - | $176,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $601,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,765 | $47,000 | -$85,473 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $221,000 |
| cumulative roi | $56 | $116 | $73 | $88 | $101 | $113 | $124 | $135 | $146 | $157 | $1,000 |
Forêt
Address: Toronto, Ontario
Price Range: $600,000 - $1,288,000
Avail. suites: 21
0—3.5 bd
332—1923 SqFt