Suite number:
1216 - 2B-12
Project:
Address:
Toronto E01, Ontario
Developer:
CONTEXT
Property type:
condo
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
18.49%
Cumulative Return on Investment in Year 5
86.44%
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
2.5% in 180 days
$36,998
10% on Occupancy
$147,990
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 | $12,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $321,000 |
| mortgage principal reduction | $8,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $219,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $157,000 | $164,000 | $172,000 | $181,000 | $190,000 | $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 | $91,000 | - | - | - | - | - | - | - | - | - | $91,000 |
| operating expense | $6,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $156,000 |
| mortgage payment | $30,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $678,000 |
| total expense investment | $423,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $1,221,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$299,962 | $43,000 | $48,000 | $55,000 | $61,000 | $68,000 | $75,000 | $83,000 | $91,000 | $99,000 | $322,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $86 | $97 | $108 | $118 | $127 | $137 | $883 |
Queen & Ashbridge
Address: Toronto E01, Ontario
Price Range: $850,000 - $2,400,000
Avail. suites: 14
1—3 bd
490—1987 SqFt