Suite number:
1108 - 3B-10-T
Project:
Address:
Toronto E01, Ontario
Developer:
CONTEXT
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1509 sqft
Occupancy Date:
Jun 2025
Price, CAD
$2,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.39%
Cumulative Return on Investment in Year 5
89.14%
Property Price at the End of Year 5
$3,092,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$119,995
2.5% in 90 days
$59,998
2.5% in 180 days
$59,998
10% on Occupancy
$239,990
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 | $124,000 | $131,000 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $187,000 | $197,000 | $1,584,000 |
| rent income | $22,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $69,000 | $72,000 | $76,000 | $600,000 |
| mortgage principal reduction | $13,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $355,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $188,000 | $217,000 | $227,000 | $238,000 | $250,000 | $262,000 | $275,000 | $289,000 | $303,000 | $318,000 | $2,567,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $480,000 | - | - | - | - | - | - | - | - | - | $480,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $132,000 | - | - | - | - | - | - | - | - | - | $132,000 |
| operating expense | $10,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $255,000 |
| mortgage payment | $49,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $1,099,000 |
| total expense investment | $670,000 | $141,000 | $141,000 | $142,000 | $143,000 | $144,000 | $145,000 | $146,000 | $147,000 | $148,000 | $1,967,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$482,672 | $76,000 | $86,000 | $96,000 | $107,000 | $118,000 | $130,000 | $143,000 | $156,000 | $170,000 | $600,000 |
| cumulative roi | $26 | $45 | $62 | $76 | $89 | $101 | $113 | $124 | $134 | $145 | $916 |
Queen & Ashbridge
Address: Toronto E01, Ontario
Price Range: $850,000 - $2,400,000
Avail. suites: 14
1—3 bd
490—1987 SqFt