Suite number:
1105 - Lydia
Project:
Address:
Toronto C08, Ontario
Developer:
Broccolini
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
925 sqft
Occupancy Date:
Dec 2027
Price, CAD
$1,237,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.54%
Cumulative Return on Investment in Year 5
105.90%
Property Price at the End of Year 5
$1,595,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 120 days
$61,900
5% in 450 days
$61,900
10% on Occupancy
$123,799
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 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $817,000 |
| rent income | - | - | $3,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $261,000 |
| mortgage principal reduction | - | - | $1,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $126,000 |
| deposit interest | $2,000 | $6,000 | $5,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $73,000 | $81,000 | $147,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $1,241,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | $62,000 | $124,000 | - | - | - | - | - | - | - | $248,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $83,000 | - | - | - | - | - | - | - | $83,000 |
| operating expense | - | - | $1,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $106,000 |
| mortgage payment | - | - | $5,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $439,000 |
| total expense investment | $62,000 | $62,000 | $213,000 | $76,000 | $76,000 | $77,000 | $77,000 | $77,000 | $78,000 | $78,000 | $876,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | $11,000 | -$132,435 | $71,000 | $52,000 | $58,000 | $65,000 | $71,000 | $78,000 | $86,000 | $365,000 |
| cumulative roi | $107 | $113 | $68 | $92 | $106 | $119 | $130 | $142 | $153 | $164 | $1,000 |
The RIV
Address: Toronto C08, Ontario
Price Range: $503,000 - $1,320,000
Avail. suites: 30
0—3 bd
328—1200 SqFt