Suite number:
240
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
665 sqft
Occupancy Date:
Jan 2028
Price, CAD
$760,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.44%
Cumulative Return on Investment in Year 5
109.19%
Property Price at the End of Year 5
$980,000
Deposit Schedule
$10,000 at Signing
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 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $502,000 |
| rent income | - | - | - | $16,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $151,000 |
| mortgage principal reduction | - | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $77,000 |
| deposit interest | $3,000 | $4,000 | $4,000 | $444 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $46,000 | $48,000 | $95,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $765,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $77,000 | - | - | $76,000 | - | - | - | - | - | - | $153,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $62,000 | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $72,000 |
| mortgage payment | - | - | - | $31,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $253,000 |
| total expense investment | $77,000 | - | - | $177,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $49,000 | $540,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,646 | $46,000 | $48,000 | -$82,441 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $225,000 |
| cumulative roi | $55 | $114 | $176 | $96 | $109 | $121 | $132 | $143 | $154 | $164 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt