Suite number:
1295 (11th Floor)
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1295 sqft
Occupancy Date:
Jun 2028
Price, CAD
$2,849,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.08%
Cumulative Return on Investment in Year 5
109.63%
Property Price at the End of Year 5
$3,672,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$142,495
5% in 180 days
$142,495
5% in 540 days
$142,495
5% in 900 days
$142,495
5% on Occupancy
$142,495
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 | $148,000 | $156,000 | $164,000 | $173,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $1,881,000 |
| rent income | - | - | - | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $300,000 |
| mortgage principal reduction | - | - | - | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $285,000 |
| deposit interest | $11,000 | $26,000 | $40,000 | - | - | - | - | - | - | - | $77,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $158,000 | $182,000 | $204,000 | $269,000 | $258,000 | $271,000 | $284,000 | $298,000 | $313,000 | $329,000 | $2,567,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $285,000 | $142,000 | $285,000 | - | - | - | - | - | - | - | $712,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $156,000 | - | - | - | - | - | - | - | $156,000 |
| operating expense | - | - | - | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $33,000 | $34,000 | $224,000 |
| mortgage payment | - | - | - | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $999,000 |
| total expense investment | $285,000 | $142,000 | $441,000 | $173,000 | $173,000 | $174,000 | $175,000 | $175,000 | $176,000 | $177,000 | $2,091,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$126,604 | $39,000 | -$236,921 | $97,000 | $84,000 | $97,000 | $110,000 | $123,000 | $137,000 | $152,000 | $476,000 |
| cumulative roi | $56 | $80 | $84 | $100 | $110 | $118 | $125 | $132 | $139 | $145 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 16
1—4 bd
734—4563 SqFt