Suite number:
Q1BI (1BR)
Project:
Address:
Toronto W07, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
513 sqft
Occupancy Date:
Jan 2027
Price, CAD
$627,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.75%
Cumulative Return on Investment in Year 5
94.78%
Property Price at the End of Year 5
$808,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$31,370
2.5% in 360 days
$15,685
2.5% in 540 days
$15,685
5% on Occupancy
$31,370
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $414,000 |
| rent income | - | - | $10,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $109,000 |
| mortgage principal reduction | - | - | $7,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $74,000 |
| deposit interest | $2,000 | $3,000 | $361 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $38,000 | $77,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $627,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $47,000 | $16,000 | $31,000 | - | - | - | - | - | - | - | $94,000 |
| remaining balance payment | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| closing cost | - | - | $57,000 | - | - | - | - | - | - | - | $57,000 |
| operating expense | - | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $62,000 |
| mortgage payment | - | - | $25,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $239,000 |
| total expense investment | $47,000 | $16,000 | $151,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $483,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$12,979 | $22,000 | -$73,907 | $21,000 | $24,000 | $27,000 | $29,000 | $33,000 | $36,000 | $39,000 | $144,000 |
| cumulative roi | $72 | $114 | $71 | $83 | $95 | $105 | $115 | $124 | $132 | $141 | $1,000 |
BLVD. Q
Address: Toronto W07, Ontario
Price Range: $481,000 - $1,278,000
Avail. suites: 34
0—3.5 bd
359—1212 SqFt