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
$1,524,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.28%
Cumulative Return on Investment in Year 5
105.63%
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
$66,245
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 | - | - | $3,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $102,000 |
mortgage principal reduction | - | - | $5,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $28,000 | $177,000 |
deposit interest | $7,000 | $8,000 | $15,000 | - | - | - | - | - | - | - | $30,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $86,000 | $91,000 | $135,000 | $126,000 | $133,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $1,340,000 |
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 | - | - | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $81,000 |
mortgage payment | - | - | $17,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $507,000 |
total expense investment | $152,000 | - | $265,000 | $80,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $985,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$66,776 | $91,000 | -$129,941 | $46,000 | $52,000 | $59,000 | $65,000 | $72,000 | $79,000 | $87,000 | $355,000 |
cumulative roi | $56 | $116 | $82 | $95 | $106 | $115 | $124 | $131 | $139 | $146 | $1,000 |
One Delisle is the first project in Canada by one of the world’s most decorated architects, Jeanne Gang of Studio Gang. The residential condominium is in the heart of mid-town Toronto, in the neighbourhood of Yonge and St. Clair – surrounded by Canad...
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $12,060,000
Avail. suites: 21
0—3.5 bd
308—3171 SqFt