Suite number:
C0805 - Kipling (Tower)
Project:
Address:
Toronto W08, Ontario
Developer:
EllisDon Capital
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
789 sqft
Occupancy Date:
Jun 2027
Price, CAD
$895,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.56%
Cumulative Return on Investment in Year 5
105.27%
Property Price at the End of Year 5
$1,154,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$44,800
5% in 270 days
$44,800
2.5% in 540 days
$22,400
2.5% in 720 days
$22,400
5% on Occupancy
$44,800
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 | $46,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $74,000 | $591,000 |
| rent income | - | - | $10,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $197,000 |
| mortgage principal reduction | - | - | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $100,000 |
| deposit interest | $3,000 | $6,000 | $4,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $55,000 | $94,000 | $90,000 | $94,000 | $98,000 | $103,000 | $108,000 | $114,000 | $119,000 | $924,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | $45,000 | $45,000 | - | - | - | - | - | - | - | $179,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $68,000 | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | - | $5,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $93,000 |
| mortgage payment | - | - | $18,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $323,000 |
| total expense investment | $90,000 | $45,000 | $135,000 | $55,000 | $55,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $664,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$40,370 | $10,000 | -$41,598 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $261,000 |
| cumulative roi | $55 | $77 | $77 | $92 | $105 | $117 | $129 | $140 | $151 | $161 | $1,000 |
Arcadia District Condos
Address: Toronto W08, Ontario
Price Range: $558,000 - $1,141,000
Avail. suites: 27
0—3 bd
387—1084 SqFt