Suite number:
2209 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
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
22.74%
Cumulative Return on Investment in Year 5
103.46%
Property Price at the End of Year 5
$1,965,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$76,245
5% in 30 days
$76,245
5% in 90 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 | - | - | $5,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $105,000 |
| mortgage principal reduction | - | - | $9,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $182,000 |
| deposit interest | $7,000 | $8,000 | $14,000 | - | - | - | - | - | - | - | $28,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $86,000 | $91,000 | $139,000 | $127,000 | $133,000 | $139,000 | $146,000 | $154,000 | $161,000 | $169,000 | $1,346,000 |
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 | - | - | $93,000 | - | - | - | - | - | - | - | $93,000 |
| operating expense | - | - | $4,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $83,000 |
| mortgage payment | - | - | $29,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $518,000 |
| total expense investment | $152,000 | - | $279,000 | $80,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $999,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$66,765 | $91,000 | -$139,348 | $47,000 | $53,000 | $59,000 | $65,000 | $72,000 | $79,000 | $87,000 | $347,000 |
| cumulative roi | $56 | $116 | $79 | $93 | $103 | $113 | $122 | $129 | $137 | $144 | $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