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
41.07%
Cumulative Return on Investment in Year 5
194.64%
Property Price at the End of Year 5
$1,907,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$295,980
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 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $357,000 |
| mortgage principal reduction | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $228,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $148,000 | $131,000 | $137,000 | $144,000 | $151,000 | $159,000 | $166,000 | $175,000 | $183,000 | $192,000 | $1,586,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $164,000 |
| mortgage payment | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $741,000 |
| total expense investment | $89,000 | $89,000 | $90,000 | $90,000 | $90,000 | $91,000 | $91,000 | $91,000 | $92,000 | $92,000 | $906,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $59,000 | $41,000 | $48,000 | $54,000 | $61,000 | $68,000 | $75,000 | $83,000 | $91,000 | $100,000 | $681,000 |
| cumulative roi | $218 | $193 | $190 | $191 | $195 | $199 | $205 | $212 | $219 | $226 | $2,000 |
Queen & Ashbridge
Address: Toronto, Ontario
Price Range: $850,000 - $2,400,000
Avail. suites: 14
1—3 bd
490—1987 SqFt