Suite number:
CLAPTON (Garden Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
920 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,360,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.72%
Cumulative Return on Investment in Year 5
100.73%
Property Price at the End of Year 5
$1,753,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$68,045
5% in 0 days
$68,045
5% in 30 days
$68,045
5% on Occupancy
$68,045
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 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $898,000 |
| rent income | - | - | $25,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $248,000 |
| mortgage principal reduction | - | - | $16,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $163,000 |
| deposit interest | $6,000 | $14,000 | $843 | - | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $77,000 | $88,000 | $144,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $1,354,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $136,000 | $68,000 | $68,000 | - | - | - | - | - | - | - | $272,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $86,000 | - | - | - | - | - | - | - | $86,000 |
| operating expense | - | - | $13,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $125,000 |
| mortgage payment | - | - | $61,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $524,000 |
| total expense investment | $136,000 | $68,000 | $228,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $1,008,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,265 | $20,000 | -$84,226 | $48,000 | $54,000 | $60,000 | $66,000 | $73,000 | $80,000 | $88,000 | $346,000 |
| cumulative roi | $56 | $81 | $74 | $88 | $101 | $112 | $122 | $132 | $141 | $150 | $1,000 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $945,000 - $1,850,000
Avail. suites: 12
1—2.5 bd
454—2482 SqFt