Suite number:
220
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
653 sqft
Occupancy Date:
Jan 2028
Price, CAD
$716,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.97%
Cumulative Return on Investment in Year 5
112.27%
Property Price at the End of Year 5
$924,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$35,845
0% in 0 days
$1,000
5% in 30 days
$35,845
10% on Occupancy
$71,690
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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $473,000 |
| rent income | - | - | - | $19,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $178,000 |
| mortgage principal reduction | - | - | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $72,000 |
| deposit interest | $3,000 | $4,000 | $4,000 | $419 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $43,000 | $45,000 | $95,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $758,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $73,000 | - | - | $72,000 | - | - | - | - | - | - | $144,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $61,000 | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $73,000 |
| mortgage payment | - | - | - | $29,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $238,000 |
| total expense investment | $73,000 | - | - | $169,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $516,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,696 | $43,000 | $45,000 | -$74,841 | $34,000 | $38,000 | $41,000 | $45,000 | $49,000 | $54,000 | $242,000 |
| cumulative roi | $55 | $114 | $176 | $97 | $112 | $126 | $140 | $153 | $166 | $179 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt