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:
Mar 2027
Price, CAD
$3,019,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.41%
Cumulative Return on Investment in Year 5
95.84%
Property Price at the End of Year 5
$3,891,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$150,995
5% in 180 days
$150,995
5% in 540 days
$150,995
10% on Occupancy
$301,990
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 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $224,000 | $236,000 | $248,000 | $1,993,000 |
| rent income | - | - | $47,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $509,000 |
| mortgage principal reduction | - | - | $31,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $345,000 |
| deposit interest | $8,000 | $27,000 | $2,000 | - | - | - | - | - | - | - | $38,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $164,000 | $193,000 | $278,000 | $280,000 | $294,000 | $308,000 | $323,000 | $339,000 | $356,000 | $374,000 | $2,910,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $302,000 | $151,000 | $302,000 | - | - | - | - | - | - | - | $755,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $164,000 | - | - | - | - | - | - | - | $164,000 |
| operating expense | - | - | $30,000 | $37,000 | $38,000 | $39,000 | $40,000 | $41,000 | $41,000 | $42,000 | $308,000 |
| mortgage payment | - | - | $126,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $1,185,000 |
| total expense investment | $302,000 | $151,000 | $623,000 | $188,000 | $189,000 | $190,000 | $191,000 | $192,000 | $193,000 | $194,000 | $2,412,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$137,506 | $42,000 | -$344,907 | $91,000 | $104,000 | $118,000 | $133,000 | $148,000 | $164,000 | $180,000 | $498,000 |
| 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