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
$3,059,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.29%
Cumulative Return on Investment in Year 5
105.43%
Property Price at the End of Year 5
$3,942,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$152,995
5% in 180 days
$152,995
5% in 540 days
$152,995
5% in 900 days
$152,995
5% on Occupancy
$152,995
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 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $216,000 | $227,000 | $239,000 | $251,000 | $2,019,000 |
| 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 | $49,000 | $51,000 | $323,000 |
| deposit interest | $8,000 | $28,000 | $31,000 | - | - | - | - | - | - | - | $67,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $167,000 | $195,000 | $262,000 | $280,000 | $294,000 | $309,000 | $324,000 | $341,000 | $357,000 | $375,000 | $2,906,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $306,000 | $153,000 | $306,000 | - | - | - | - | - | - | - | $765,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $166,000 | - | - | - | - | - | - | - | $166,000 |
| operating expense | - | - | $12,000 | $37,000 | $38,000 | $38,000 | $39,000 | $40,000 | $41,000 | $42,000 | $288,000 |
| mortgage payment | - | - | $51,000 | $153,000 | $153,000 | $153,000 | $153,000 | $153,000 | $153,000 | $153,000 | $1,124,000 |
| total expense investment | $306,000 | $153,000 | $536,000 | $190,000 | $191,000 | $192,000 | $193,000 | $193,000 | $194,000 | $195,000 | $2,343,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$139,306 | $42,000 | -$273,308 | $90,000 | $104,000 | $117,000 | $132,000 | $147,000 | $163,000 | $180,000 | $563,000 |
| cumulative roi | $54 | $79 | $81 | $94 | $105 | $115 | $124 | $132 | $140 | $148 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 14
1—4 bd
734—4563 SqFt