Suite number:
1663
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1663 sqft
Occupancy Date:
Jun 2028
Price, CAD
$3,124,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.69%
Cumulative Return on Investment in Year 5
112.17%
Property Price at the End of Year 5
$4,026,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$156,245
5% in 180 days
$156,245
5% in 540 days
$156,245
5% in 900 days
$156,245
5% on Occupancy
$156,245
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 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $220,000 | $232,000 | $244,000 | $256,000 | $2,062,000 |
| rent income | - | - | - | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $463,000 |
| mortgage principal reduction | - | - | - | $39,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $313,000 |
| deposit interest | $12,000 | $28,000 | $44,000 | - | - | - | - | - | - | - | $84,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $174,000 | $199,000 | $224,000 | $310,000 | $300,000 | $315,000 | $331,000 | $347,000 | $364,000 | $382,000 | $2,946,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $312,000 | $156,000 | $312,000 | - | - | - | - | - | - | - | $781,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $170,000 | - | - | - | - | - | - | - | $170,000 |
| operating expense | - | - | - | $38,000 | $39,000 | $39,000 | $40,000 | $41,000 | $42,000 | $43,000 | $282,000 |
| mortgage payment | - | - | - | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $1,095,000 |
| total expense investment | $312,000 | $156,000 | $482,000 | $194,000 | $195,000 | $196,000 | $197,000 | $198,000 | $199,000 | $200,000 | $2,329,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$138,829 | $43,000 | -$258,485 | $116,000 | $105,000 | $119,000 | $134,000 | $149,000 | $166,000 | $183,000 | $617,000 |
| cumulative roi | $56 | $80 | $84 | $102 | $112 | $121 | $130 | $138 | $146 | $154 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 16
1—4 bd
734—4563 SqFt