Suite number:
1B-E
Project:
Address:
Toronto E06, Ontario
Developer:
LCH Developments / Lifestyle Custom Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
542 sqft
Occupancy Date:
Jan 2027
Price, CAD
$645,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.73%
Cumulative Return on Investment in Year 5
99.84%
Property Price at the End of Year 5
$832,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$32,300
2.5% in 90 days
$16,150
2.5% in 210 days
$16,150
2.5% in 420 days
$16,150
7.5% on Occupancy
$48,449
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $426,000 |
| rent income | - | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $115,000 |
| mortgage principal reduction | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $82,000 |
| deposit interest | $3,000 | $5,000 | $626 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $40,000 | $80,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $656,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | $16,000 | $48,000 | - | - | - | - | - | - | - | $129,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $58,000 | - | - | - | - | - | - | - | $58,000 |
| operating expense | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $67,000 |
| mortgage payment | - | - | $25,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $232,000 |
| total expense investment | $65,000 | $16,000 | $137,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $486,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,284 | $24,000 | -$57,426 | $24,000 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $170,000 |
| cumulative roi | $56 | $95 | $74 | $88 | $100 | $111 | $121 | $131 | $141 | $150 | $1,000 |
Cliffside Condos
Address: Toronto E06, Ontario
Price Range: $400,000 - $1,150,000
Avail. suites: 53
0—3.5 bd
317—1189 SqFt