Suite number:
2209 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
527 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,524,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.26%
Cumulative Return on Investment in Year 5
97.59%
Property Price at the End of Year 5
$1,965,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$76,245
5% in 90 days
$76,245
5% in 747 days
$76,245
5% on Occupancy
$76,245
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 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $1,006,000 |
| rent income | - | - | $6,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $107,000 |
| mortgage principal reduction | - | - | $9,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $166,000 |
| deposit interest | $6,000 | $8,000 | $12,000 | - | - | - | - | - | - | - | $26,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $85,000 | $91,000 | $139,000 | $124,000 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $1,329,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $152,000 | - | $152,000 | - | - | - | - | - | - | - | $305,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $94,000 | - | - | - | - | - | - | - | $94,000 |
| operating expense | - | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $81,000 |
| mortgage payment | - | - | $38,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $573,000 |
| total expense investment | $152,000 | - | $290,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $88,000 | $88,000 | $1,053,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$67,469 | $91,000 | -$150,743 | $38,000 | $44,000 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $275,000 |
| cumulative roi | $56 | $116 | $77 | $88 | $98 | $106 | $113 | $120 | $127 | $134 | $1,000 |
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt