Suite number:
110
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
605 sqft
Occupancy Date:
Jun 2028
Price, CAD
$676,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.81%
Cumulative Return on Investment in Year 5
112.20%
Property Price at the End of Year 5
$872,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$33,845
0% in 78 days
$1,000
5% in 108 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 | - | - | - | $12,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $157,000 |
| mortgage principal reduction | - | - | - | $5,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $63,000 |
| deposit interest | $3,000 | $4,000 | $4,000 | $1,000 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $41,000 | $43,000 | $83,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $702,000 |
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 | - | - | - | $61,000 | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | - | $5,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $63,000 |
| mortgage payment | - | - | - | $20,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $223,000 |
| total expense investment | $69,000 | - | - | $153,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $483,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$31,058 | $41,000 | $43,000 | -$69,758 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $218,000 |
| cumulative roi | $55 | $114 | $176 | $98 | $112 | $125 | $138 | $150 | $162 | $174 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt