Suite number:
Tower 1 - Model: A2B-709
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
Condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
709 sqft
Balcony:
163 sqft
Occupancy Date:
Jun 2027
Description:
Tower 1 Floor Plan Model - A2B-709 2 Bed, 1.5 Bath
Price, CAD
$853,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.97%
Cumulative Return on Investment in Year 5
161.23%
Property Price at the End of Year 5
$1,186,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$42,695
2% in 180 days
$17,078
2% in 365 days
$17,078
2% in 720 days
$17,078
2% in 900 days
$17,078
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 | $58,000 | $62,000 | $66,000 | $71,000 | $76,000 | $81,000 | $86,000 | $92,000 | $98,000 | $105,000 | $794,000 |
| rent income | - | - | - | $43,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $404,000 |
| mortgage principal reduction | - | - | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $81,000 |
| deposit interest | -$3,414 | $6,000 | $8,000 | $797 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $68,000 | $74,000 | $147,000 | $139,000 | $148,000 | $157,000 | $166,000 | $176,000 | $186,000 | $1,315,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $34,000 | $60,000 | - | - | - | - | - | - | - | $154,000 |
| remaining balance payment | - | - | - | $17,000 | - | - | - | - | - | - | $17,000 |
| closing cost | - | - | - | $69,000 | - | - | - | - | - | - | $69,000 |
| operating expense | - | - | - | $12,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $113,000 |
| mortgage payment | - | - | - | $36,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $297,000 |
| total expense investment | $60,000 | $34,000 | $60,000 | $134,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $62,000 | $649,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$5,288 | $34,000 | $14,000 | $12,000 | $81,000 | $88,000 | $97,000 | $106,000 | $115,000 | $125,000 | $666,000 |
| cumulative roi | $97 | $130 | $128 | $128 | $161 | $197 | $236 | $278 | $324 | $372 | $2,000 |
The 900 Signature Residences
Address: Toronto, Ontario
Price Range: $631,000 - $1,165,000
Avail. suites: 54
1—3 bd
476—1095 SqFt