Suite number:
3602 - Topham Park
Project:
Address:
Toronto C13, Ontario
Developer:
DBS Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
915 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,037,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.04%
Cumulative Return on Investment in Year 5
95.32%
Property Price at the End of Year 5
$1,337,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$51,895
2.5% in 120 days
$25,948
12.5% on Occupancy
$129,738
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 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $685,000 |
| rent income | $13,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $364,000 |
| mortgage principal reduction | $6,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $154,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $150,000 | $1,228,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $208,000 | - | - | - | - | - | - | - | - | - | $208,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $73,000 | - | - | - | - | - | - | - | - | - | $73,000 |
| operating expense | $5,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $140,000 |
| mortgage payment | $21,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $475,000 |
| total expense investment | $307,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $897,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$209,313 | $39,000 | $44,000 | $49,000 | $54,000 | $59,000 | $65,000 | $71,000 | $77,000 | $83,000 | $331,000 |
| cumulative roi | $29 | $48 | $65 | $81 | $95 | $109 | $123 | $136 | $150 | $163 | $1,000 |
Metro Park
Address: Toronto C13, Ontario
Price Range: $640,000 - $1,038,000
Avail. suites: 9
1—3 bd
478—965 SqFt