Suite number:
1108 - 3B-10-T
Project:
Address:
Toronto, Ontario
Developer:
CONTEXT
Property type:
condo
Floor plan:
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
44.73%
Cumulative Return on Investment in Year 5
208.48%
Property Price at the End of Year 5
$3,092,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$479,980
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 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $80,000 | $667,000 |
| mortgage principal reduction | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $370,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $233,000 | $219,000 | $230,000 | $242,000 | $253,000 | $266,000 | $279,000 | $293,000 | $307,000 | $322,000 | $2,645,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $269,000 |
| mortgage payment | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $1,202,000 |
| total expense investment | $144,000 | $145,000 | $146,000 | $146,000 | $147,000 | $147,000 | $148,000 | $149,000 | $149,000 | $150,000 | $1,471,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $88,000 | $75,000 | $85,000 | $95,000 | $107,000 | $119,000 | $131,000 | $144,000 | $158,000 | $172,000 | $1,174,000 |
| cumulative roi | $217 | $200 | $200 | $203 | $208 | $215 | $222 | $230 | $239 | $248 | $2,000 |
Queen & Ashbridge
Address: Toronto, Ontario
Price Range: $850,000 - $2,400,000
Avail. suites: 14
1—3 bd
490—1987 SqFt