Suite number:
C0805 - Kipling (Tower)
Project:
Address:
Toronto, Ontario
Developer:
EllisDon Capital
Property type:
condo
Floor plan:
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
24.42%
Cumulative Return on Investment in Year 5
112.57%
Property Price at the End of Year 5
$1,154,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 19 days
$44,800
5% in 30 days
$44,800
10% on Occupancy
$89,599
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 | - | - | $15,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $204,000 |
| mortgage principal reduction | - | - | $7,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $100,000 |
| deposit interest | $2,000 | $2,000 | $710 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $51,000 | $99,000 | $89,000 | $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 | $45,000 | - | $90,000 | - | - | - | - | - | - | - | $134,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $69,000 | - | - | - | - | - | - | - | $69,000 |
| operating expense | - | - | $8,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $94,000 |
| mortgage payment | - | - | $30,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $344,000 |
| total expense investment | $45,000 | - | $196,000 | $56,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $642,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $51,000 | -$97,481 | $33,000 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $61,000 | $282,000 |
| cumulative roi | $109 | $223 | $84 | $99 | $113 | $124 | $136 | $146 | $157 | $167 | $1,000 |
Arcadia District Condos
Address: Toronto, Ontario
Price Range: $558,000 - $1,141,000
Avail. suites: 27
0—3 bd
387—1084 SqFt