Suite number:
1109 - Mylo
Project:
Address:
Toronto C08, Ontario
Developer:
Broccolini
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
640 sqft
Occupancy Date:
Dec 2027
Price, CAD
$837,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.70%
Cumulative Return on Investment in Year 5
104.87%
Property Price at the End of Year 5
$1,080,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 120 days
$41,900
5% in 450 days
$41,900
10% on Occupancy
$83,799
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 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $553,000 |
| rent income | - | - | $2,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $181,000 |
| mortgage principal reduction | - | - | $843 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $85,000 |
| deposit interest | $2,000 | $4,000 | $4,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $50,000 | $55,000 | $108,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $852,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | $42,000 | $84,000 | - | - | - | - | - | - | - | $168,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $67,000 | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | $798 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $73,000 |
| mortgage payment | - | - | $3,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $297,000 |
| total expense investment | $42,000 | $42,000 | $155,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $605,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $8,000 | -$100,425 | $56,000 | $36,000 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $247,000 |
| cumulative roi | $107 | $113 | $65 | $91 | $105 | $117 | $129 | $140 | $152 | $163 | $1,000 |
The RIV
Address: Toronto C08, Ontario
Price Range: $503,000 - $1,320,000
Avail. suites: 30
0—3 bd
328—1200 SqFt