Suite number:
C0206 - Leamington (Podium)
Project:
Address:
Toronto W08, Ontario
Developer:
EllisDon Capital
Property type:
condo
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
24.15%
Cumulative Return on Investment in Year 5
110.78%
Property Price at the End of Year 5
$1,470,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$57,050
5% in 270 days
$57,050
2.5% in 540 days
$28,525
2.5% in 720 days
$28,525
5% on Occupancy
$57,050
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 | - | - | $16,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $325,000 |
| mortgage principal reduction | - | - | $6,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $127,000 |
| deposit interest | $4,000 | $7,000 | $5,000 | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $63,000 | $70,000 | $116,000 | $123,000 | $129,000 | $135,000 | $142,000 | $148,000 | $156,000 | $163,000 | $1,244,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $114,000 | $57,000 | $57,000 | - | - | - | - | - | - | - | $228,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $78,000 | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | - | $7,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $131,000 |
| mortgage payment | - | - | $23,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $412,000 |
| total expense investment | $114,000 | $57,000 | $164,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $848,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$51,421 | $13,000 | -$48,162 | $51,000 | $57,000 | $62,000 | $68,000 | $75,000 | $81,000 | $88,000 | $396,000 |
| cumulative roi | $55 | $77 | $77 | $95 | $111 | $126 | $140 | $154 | $168 | $182 | $1,000 |
Arcadia District Condos
Address: Toronto W08, Ontario
Price Range: $558,000 - $1,141,000
Avail. suites: 27
0—3 bd
387—1084 SqFt