Suite number:
240
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
665 sqft
Occupancy Date:
Jun 2028
Price, CAD
$760,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.65%
Cumulative Return on Investment in Year 5
110.24%
Property Price at the End of Year 5
$980,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$38,045
0% in 78 days
$1,000
5% in 108 days
$38,045
10% on Occupancy
$76,090
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 | - | - | - | $11,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $145,000 |
| mortgage principal reduction | - | - | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $71,000 |
| deposit interest | $3,000 | $4,000 | $4,000 | $2,000 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $46,000 | $48,000 | $88,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $754,000 |
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 | - | - | - | $64,000 | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | - | $6,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $67,000 |
| mortgage payment | - | - | - | $22,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $251,000 |
| total expense investment | $77,000 | - | - | $168,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $535,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,793 | $46,000 | $48,000 | -$79,441 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $219,000 |
| cumulative roi | $55 | $114 | $176 | $98 | $110 | $122 | $132 | $143 | $153 | $163 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt