Suite number:
1301
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
3B+D
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1238 sqft
Balcony:
194 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,749,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.23%
Cumulative Return on Investment in Year 5
153.87%
Property Price at the End of Year 5
$2,431,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$77,495
2.5% in 120 days
$43,748
2.5% in 270 days
$43,748
2.5% in 540 days
$43,748
2.5% in 720 days
$43,748
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 | $119,000 | $127,000 | $136,000 | $145,000 | $155,000 | $165,000 | $177,000 | $189,000 | $201,000 | $215,000 | $1,628,000 |
| rent income | - | - | $5,000 | $60,000 | $62,000 | $64,000 | $67,000 | $70,000 | $73,000 | $75,000 | $476,000 |
| mortgage principal reduction | - | - | $2,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $174,000 |
| deposit interest | -$5,305 | $17,000 | $11,000 | - | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $113,000 | $144,000 | $154,000 | $250,000 | $239,000 | $253,000 | $268,000 | $284,000 | $301,000 | $319,000 | $2,324,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $175,000 | $87,000 | $87,000 | - | - | - | - | - | - | - | $350,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $77,000 | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | - | $2,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $159,000 |
| mortgage payment | - | - | $7,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $632,000 |
| total expense investment | $175,000 | $87,000 | $174,000 | $110,000 | $110,000 | $111,000 | $112,000 | $112,000 | $113,000 | $114,000 | $1,218,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$61,644 | $56,000 | -$19,782 | $140,000 | $129,000 | $142,000 | $156,000 | $172,000 | $188,000 | $205,000 | $1,107,000 |
| cumulative roi | $68 | $98 | $99 | $131 | $154 | $175 | $196 | $216 | $237 | $259 | $2,000 |
Centered on transit and surrounded by the lake and urban landmark amenities, 8 Temple is a place for first-time buyers to grow, and young urban families to grow into. It offers a range of spacious, well-thought-out suites designed by awar...
Address: Toronto, Ontario
Price Range: $710,000 - $1,750,000
Avail. suites: 21
1—3 bd
489—1238 SqFt