Suite number:
1414
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
1B
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
502 sqft
Balcony:
90 sqft
Occupancy Date:
Jun 2027
Price, CAD
$769,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
36.76%
Cumulative Return on Investment in Year 5
166.93%
Property Price at the End of Year 5
$1,070,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$28,495
2.5% in 120 days
$19,248
2.5% in 270 days
$19,248
2.5% in 540 days
$19,248
2.5% in 720 days
$19,248
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 | $52,000 | $56,000 | $60,000 | $64,000 | $68,000 | $73,000 | $78,000 | $83,000 | $89,000 | $95,000 | $716,000 |
| rent income | - | - | $4,000 | $42,000 | $44,000 | $46,000 | $48,000 | $49,000 | $51,000 | $54,000 | $338,000 |
| mortgage principal reduction | - | - | $754 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $76,000 |
| deposit interest | -$2,334 | $7,000 | $5,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $50,000 | $63,000 | $69,000 | $139,000 | $122,000 | $129,000 | $136,000 | $144,000 | $152,000 | $161,000 | $1,164,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $77,000 | $38,000 | $38,000 | - | - | - | - | - | - | - | $154,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | - | $832 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $78,000 |
| mortgage payment | - | - | $3,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $278,000 |
| total expense investment | $77,000 | $38,000 | $98,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $565,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,121 | $25,000 | -$28,959 | $90,000 | $72,000 | $79,000 | $86,000 | $93,000 | $101,000 | $109,000 | $599,000 |
| cumulative roi | $68 | $98 | $89 | $134 | $167 | $202 | $240 | $282 | $328 | $376 | $2,000 |
Centered on transit and surrounded by the lake and urban landmark amenities, 8 Temple is a place for first-time buyers to grow, and young urban families to grow into. It offers a range of spacious, well-thought-out suites designed by awar...
Address: Toronto, Ontario
Price Range: $710,000 - $1,750,000
Avail. suites: 21
1—3 bd
489—1238 SqFt