Suite number:
C0206 - Leamington (Podium)
Project:
Address:
Toronto, Ontario
Developer:
EllisDon Capital
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1084 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,140,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.49%
Cumulative Return on Investment in Year 5
116.86%
Property Price at the End of Year 5
$1,470,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -36 days
$57,050
5% in 30 days
$57,050
10% on Occupancy
$114,099
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 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $753,000 |
| rent income | - | $3,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $357,000 |
| mortgage principal reduction | - | $1,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $135,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $69,000 | $142,000 | $124,000 | $130,000 | $136,000 | $142,000 | $149,000 | $157,000 | $164,000 | $1,275,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $57,000 | $114,000 | - | - | - | - | - | - | - | - | $171,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $79,000 | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | - | $1,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $140,000 |
| mortgage payment | - | $5,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $462,000 |
| total expense investment | $57,000 | $199,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $75,000 | $76,000 | $852,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$130,020 | $69,000 | $50,000 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $88,000 | $423,000 |
| cumulative roi | $109 | $52 | $83 | $101 | $117 | $132 | $146 | $160 | $174 | $189 | $1,000 |
Arcadia District Condos
Address: Toronto, Ontario
Price Range: $558,000 - $1,141,000
Avail. suites: 27
0—3 bd
387—1084 SqFt