Suite number:
101 - TH-01
Project:
Address:
Toronto, Ontario
Developer:
CONTEXT
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1148 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.07%
Cumulative Return on Investment in Year 5
89.17%
Property Price at the End of Year 5
$1,932,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$74,995
2.5% in 90 days
$37,498
12.5% on Occupancy
$187,488
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 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $100,000 | $106,000 | $111,000 | $117,000 | $123,000 | $990,000 |
| rent income | $23,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $464,000 |
| mortgage principal reduction | $11,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $219,000 |
| deposit interest | $232 | - | - | - | - | - | - | - | - | - | $232 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $189,000 | $199,000 | $208,000 | $1,697,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $300,000 | - | - | - | - | - | - | - | - | - | $300,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $10,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $181,000 |
| mortgage payment | $44,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $720,000 |
| total expense investment | $447,000 | $92,000 | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $95,000 | $96,000 | $1,294,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$311,095 | $50,000 | $56,000 | $63,000 | $70,000 | $78,000 | $86,000 | $94,000 | $103,000 | $113,000 | $403,000 |
| cumulative roi | $27 | $45 | $61 | $76 | $89 | $102 | $114 | $126 | $137 | $149 | $927 |
Queen & Ashbridge
Address: Toronto, Ontario
Price Range: $850,000 - $2,400,000
Avail. suites: 14
1—3 bd
490—1987 SqFt