Suite number:
220
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
653 sqft
Occupancy Date:
Jun 2028
Price, CAD
$716,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.06%
Cumulative Return on Investment in Year 5
112.75%
Property Price at the End of Year 5
$924,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$35,845
0% in 78 days
$1,000
5% in 108 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 | - | - | - | $13,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $170,000 |
| mortgage principal reduction | - | - | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $67,000 |
| deposit interest | $3,000 | $4,000 | $4,000 | $1,000 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $43,000 | $45,000 | $87,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $745,000 |
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 | - | - | - | $62,000 | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | - | $6,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $68,000 |
| mortgage payment | - | - | - | $21,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $236,000 |
| total expense investment | $73,000 | - | - | $160,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $511,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,837 | $43,000 | $45,000 | -$73,156 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $52,000 | $234,000 |
| cumulative roi | $55 | $114 | $176 | $98 | $113 | $126 | $139 | $151 | $164 | $176 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt