Suite number:
1216 - 2B-12
Project:
Address:
Toronto, Ontario
Developer:
CONTEXT
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
970 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,479,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.76%
Cumulative Return on Investment in Year 5
83.10%
Property Price at the End of Year 5
$1,907,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$73,995
2.5% in 90 days
$36,998
12.5% on Occupancy
$184,988
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 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $977,000 |
| rent income | $16,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $326,000 |
| mortgage principal reduction | $11,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $216,000 |
| deposit interest | $229 | - | - | - | - | - | - | - | - | - | $229 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $128,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $1,544,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $296,000 | - | - | - | - | - | - | - | - | - | $296,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $8,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $154,000 |
| mortgage payment | $43,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $710,000 |
| total expense investment | $440,000 | $89,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $91,000 | $91,000 | $92,000 | $1,252,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$312,338 | $40,000 | $46,000 | $52,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $98,000 | $291,000 |
| cumulative roi | $27 | $44 | $59 | $72 | $83 | $94 | $104 | $113 | $123 | $132 | $850 |
Queen & Ashbridge
Address: Toronto, Ontario
Price Range: $850,000 - $2,400,000
Avail. suites: 14
1—3 bd
490—1987 SqFt