Suite number:
110
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
605 sqft
Occupancy Date:
Jan 2028
Price, CAD
$676,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.73%
Cumulative Return on Investment in Year 5
111.73%
Property Price at the End of Year 5
$872,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$33,845
0% in 0 days
$1,000
5% in 30 days
$33,845
10% on Occupancy
$67,690
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $447,000 |
| rent income | - | - | - | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $165,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $68,000 |
| deposit interest | $3,000 | $4,000 | $4,000 | $396 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $41,000 | $43,000 | $90,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $714,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $69,000 | - | - | $68,000 | - | - | - | - | - | - | $136,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $59,000 | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $68,000 |
| mortgage payment | - | - | - | $27,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $225,000 |
| total expense investment | $69,000 | - | - | $162,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $44,000 | $488,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,924 | $41,000 | $43,000 | -$71,335 | $32,000 | $35,000 | $39,000 | $42,000 | $46,000 | $50,000 | $226,000 |
| cumulative roi | $55 | $114 | $176 | $97 | $112 | $126 | $139 | $152 | $164 | $177 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt