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:
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
21.43%
Cumulative Return on Investment in Year 5
95.89%
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 | - | - | $48,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $528,000 |
| mortgage principal reduction | - | - | $32,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $354,000 |
| deposit interest | $8,000 | $28,000 | $3,000 | - | - | - | - | - | - | - | $39,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $169,000 | $198,000 | $285,000 | $288,000 | $302,000 | $317,000 | $333,000 | $349,000 | $366,000 | $385,000 | $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 | - | - | $168,000 | - | - | - | - | - | - | - | $168,000 |
| operating expense | - | - | $31,000 | $38,000 | $39,000 | $40,000 | $41,000 | $42,000 | $43,000 | $44,000 | $318,000 |
| mortgage payment | - | - | $129,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $1,216,000 |
| total expense investment | $310,000 | $155,000 | $639,000 | $194,000 | $194,000 | $195,000 | $196,000 | $197,000 | $198,000 | $199,000 | $2,478,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$141,149 | $43,000 | -$354,093 | $94,000 | $107,000 | $122,000 | $136,000 | $152,000 | $168,000 | $186,000 | $513,000 |
| cumulative roi | $54 | $79 | $71 | $84 | $96 | $106 | $115 | $124 | $133 | $141 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,475,000 - $10,500,000
Avail. suites: 17
1—4 bd
734—4286 SqFt