Suite number:
3B (Upper Canada House Collection)
Project:
Address:
Toronto C01, Ontario
Developer:
Concord Adex
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1478 sqft
Occupancy Date:
Jan 2025
$1,000,000
Available
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
111.26%
Property Price at the End of Year 5
$1,288,000
Deposit Schedule
$5 at Signing
Total up to 15% in 10484 days
$150,000
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 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $660,000 |
rent income | $43,000 | $54,000 | $56,000 | $58,000 | $61,000 | $64,000 | $66,000 | $69,000 | $72,000 | $75,000 | $619,000 |
mortgage principal reduction | $11,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $156,000 |
deposit interest | $278 | - | - | - | - | - | - | - | - | - | $278 |
gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
total income return | $130,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $161,000 | $168,000 | $176,000 | $1,459,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $150,000 | - | - | - | - | - | - | - | - | - | $150,000 |
remaining balance payment | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
closing cost | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
operating expense | $18,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $241,000 |
mortgage payment | $41,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $478,000 |
total expense investment | $330,000 | $70,000 | $71,000 | $72,000 | $73,000 | $73,000 | $74,000 | $75,000 | $76,000 | $77,000 | $992,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$200,133 | $51,000 | $56,000 | $62,000 | $67,000 | $73,000 | $79,000 | $86,000 | $93,000 | $100,000 | $468,000 |
cumulative roi | $30 | $51 | $71 | $91 | $111 | $132 | $153 | $176 | $200 | $227 | $1,000 |
Concord Canada House
Address: Toronto C01, Ontario
Price Range: $600,000 - $1,600,000
Avail. suites: 8
1—4 bd
0—2308 SqFt