Suite number:
2002 - Batam
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
502 sqft
Occupancy Date:
Jun 2029
Price, CAD
$841,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.09%
Cumulative Return on Investment in Year 5
102.86%
Property Price at the End of Year 5
$1,085,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$42,100
2.5% in 366 days
$21,050
1.25% in 540 days
$10,525
1.25% in 720 days
$10,525
10% on Occupancy
$84,199
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 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $556,000 |
| rent income | - | - | - | $4,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $83,000 |
| mortgage principal reduction | - | - | - | $3,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $75,000 |
| deposit interest | -$5,760 | $4,000 | $4,000 | $3,000 | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $50,000 | $53,000 | $85,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $743,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | $42,000 | - | $84,000 | - | - | - | - | - | - | $168,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $67,000 | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | - | $3,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $52,000 |
| mortgage payment | - | - | - | $14,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $267,000 |
| total expense investment | $42,000 | $42,000 | - | $168,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $555,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$4,201 | $8,000 | $53,000 | -$82,929 | $26,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $188,000 |
| cumulative roi | $104 | $107 | $167 | $92 | $103 | $112 | $120 | $128 | $135 | $142 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $776,000 - $1,350,000
Avail. suites: 40
0—3 bd
428—984 SqFt