Suite number:
1295 (8th Floor)
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1295 sqft
Occupancy Date:
Jun 2028
Price, CAD
$2,849,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.11%
Cumulative Return on Investment in Year 5
106.68%
Property Price at the End of Year 5
$3,672,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$142,495
5% in 180 days
$142,495
5% in 540 days
$142,495
5% in 900 days
$142,495
5% on Occupancy
$142,495
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 | $148,000 | $156,000 | $164,000 | $173,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $1,881,000 |
| rent income | - | - | $13,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $317,000 |
| mortgage principal reduction | - | - | $12,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $301,000 |
| deposit interest | $7,000 | $26,000 | $47,000 | - | - | - | - | - | - | - | $80,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $155,000 | $182,000 | $259,000 | $246,000 | $259,000 | $272,000 | $285,000 | $300,000 | $315,000 | $331,000 | $2,604,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $285,000 | $142,000 | $285,000 | - | - | - | - | - | - | - | $712,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $156,000 | - | - | - | - | - | - | - | $156,000 |
| operating expense | - | - | $10,000 | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $34,000 | $34,000 | $235,000 |
| mortgage payment | - | - | $48,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $1,047,000 |
| total expense investment | $285,000 | $142,000 | $498,000 | $173,000 | $174,000 | $174,000 | $175,000 | $176,000 | $176,000 | $177,000 | $2,150,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$129,745 | $39,000 | -$239,379 | $74,000 | $85,000 | $98,000 | $111,000 | $124,000 | $138,000 | $154,000 | $453,000 |
| cumulative roi | $54 | $79 | $86 | $97 | $107 | $115 | $122 | $129 | $136 | $143 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt