Suite number:
2111 -D 818
Project:
Address:
Toronto C08, Ontario
Developer:
Diamondcorp
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
818 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,292,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.90%
Cumulative Return on Investment in Year 5
99.85%
Property Price at the End of Year 5
$1,666,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$64,650
5% in 60 days
$64,650
10% on Occupancy
$129,299
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 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $853,000 |
| rent income | - | - | $24,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $261,000 |
| mortgage principal reduction | - | - | $14,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $153,000 |
| deposit interest | $4,000 | $7,000 | $745 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $72,000 | $77,000 | $137,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $1,303,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $129,000 | - | $129,000 | - | - | - | - | - | - | - | $259,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $84,000 | - | - | - | - | - | - | - | $84,000 |
| operating expense | - | - | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $116,000 |
| mortgage payment | - | - | $52,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $493,000 |
| total expense investment | $129,000 | - | $276,000 | $77,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $79,000 | $951,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,775 | $77,000 | -$139,541 | $49,000 | $54,000 | $60,000 | $67,000 | $73,000 | $80,000 | $88,000 | $352,000 |
| cumulative roi | $55 | $115 | $72 | $87 | $100 | $112 | $123 | $134 | $144 | $155 | $1,000 |
Celeste Condominiums
Address: Toronto C08, Ontario
Price Range: $774,000 - $1,294,000
Avail. suites: 12
1—3.5 bd
437—868 SqFt