Suite number:
1663
Project:
Address:
Toronto C02, Ontario
Developer:
By Burnac
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1663 sqft
Occupancy Date:
Mar 2027
Price, CAD
$3,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.40%
Cumulative Return on Investment in Year 5
100.11%
Property Price at the End of Year 5
$3,994,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$154,995
5% in 180 days
$154,995
5% in 540 days
$154,995
10% on Occupancy
$309,990
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 | $161,000 | $170,000 | $178,000 | $188,000 | $197,000 | $208,000 | $218,000 | $230,000 | $242,000 | $254,000 | $2,046,000 |
| rent income | - | - | $39,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $518,000 |
| mortgage principal reduction | - | - | $26,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $358,000 |
| deposit interest | $11,000 | $28,000 | $7,000 | - | - | - | - | - | - | - | $46,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $172,000 | $198,000 | $274,000 | $289,000 | $303,000 | $318,000 | $334,000 | $350,000 | $367,000 | $386,000 | $2,991,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $310,000 | $155,000 | $310,000 | - | - | - | - | - | - | - | $775,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $167,000 | - | - | - | - | - | - | - | $167,000 |
| operating expense | - | - | $25,000 | $38,000 | $40,000 | $41,000 | $42,000 | $43,000 | $45,000 | $46,000 | $321,000 |
| mortgage payment | - | - | $101,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $1,156,000 |
| total expense investment | $310,000 | $155,000 | $603,000 | $189,000 | $190,000 | $192,000 | $193,000 | $194,000 | $196,000 | $197,000 | $2,419,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$137,762 | $43,000 | -$328,286 | $100,000 | $113,000 | $126,000 | $141,000 | $156,000 | $172,000 | $189,000 | $573,000 |
| cumulative roi | $56 | $80 | $74 | $88 | $100 | $111 | $120 | $129 | $138 | $146 | $1,000 |
The Bedford
Address: Toronto C02, Ontario
Price Range: $2,450,000 - $10,500,000
Avail. suites: 18
1—4 bd
734—4286 SqFt