Suite number:
201
Project:
Address:
Toronto E02, Ontario
Developer:
Condoman Developments Inc.
Property type:
condo
Bathrooms:
3
Bedrooms:
2.5
Size:
1900 sqft
Occupancy Date:
Jan 2024
$1,908,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.20%
Cumulative Return on Investment in Year 5
164.13%
Property Price at the End of Year 5
$2,458,000
Deposit Schedule
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 | $99,000 | $104,000 | $110,000 | $115,000 | $122,000 | $128,000 | $134,000 | $141,000 | $149,000 | $157,000 | $1,259,000 |
rent income | - | - | - | - | - | - | - | - | - | - | - |
mortgage principal reduction | $45,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $350,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
total income return | $144,000 | $133,000 | $140,000 | $147,000 | $154,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $1,610,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | - | - | - | - | - | - | - | - | - |
operating expense | - | - | - | - | - | - | - | - | - | - | - |
mortgage payment | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $874,000 |
total expense investment | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $874,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $57,000 | $46,000 | $52,000 | $59,000 | $66,000 | $74,000 | $82,000 | $91,000 | $99,000 | $109,000 | $735,000 |
cumulative roi | $165 | $159 | $159 | $161 | $164 | $168 | $171 | $175 | $180 | $184 | $2,000 |
They say that the best views come after the hardest climb. But they have never been enveloped in the peaceful utopia of the panoramic vistas from The View. This is a remarkable vantage point, a breathless landscape and the reason why living in the he...
Address: Toronto E02, Ontario
Price Range: $1,137,000 - $5,000,000
Avail. suites: 6
2—3 bd
715—2600 SqFt