Suite number:
1605
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1605 sqft
Occupancy Date:
Jun 2028
Price, CAD
$3,029,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.75%
Cumulative Return on Investment in Year 5
109.51%
Property Price at the End of Year 5
$3,903,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$151,495
5% in 180 days
$151,495
5% in 540 days
$151,495
5% in 900 days
$151,495
5% on Occupancy
$151,495
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 | $157,000 | $166,000 | $174,000 | $183,000 | $193,000 | $203,000 | $214,000 | $225,000 | $236,000 | $249,000 | $2,000,000 |
| rent income | - | - | $19,000 | $57,000 | $59,000 | $62,000 | $65,000 | $67,000 | $70,000 | $73,000 | $472,000 |
| mortgage principal reduction | - | - | $12,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $320,000 |
| deposit interest | $8,000 | $28,000 | $50,000 | - | - | - | - | - | - | - | $86,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $165,000 | $193,000 | $279,000 | $278,000 | $292,000 | $307,000 | $322,000 | $338,000 | $355,000 | $372,000 | $2,901,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $303,000 | $151,000 | $303,000 | - | - | - | - | - | - | - | $757,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $165,000 | - | - | - | - | - | - | - | $165,000 |
| operating expense | - | - | $12,000 | $37,000 | $38,000 | $38,000 | $39,000 | $40,000 | $41,000 | $42,000 | $287,000 |
| mortgage payment | - | - | $51,000 | $152,000 | $152,000 | $152,000 | $152,000 | $152,000 | $152,000 | $152,000 | $1,113,000 |
| total expense investment | $303,000 | $151,000 | $531,000 | $188,000 | $189,000 | $190,000 | $191,000 | $192,000 | $193,000 | $194,000 | $2,322,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$137,940 | $42,000 | -$251,381 | $90,000 | $103,000 | $117,000 | $131,000 | $146,000 | $162,000 | $179,000 | $579,000 |
| cumulative roi | $54 | $79 | $86 | $99 | $110 | $119 | $128 | $136 | $144 | $152 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt