Suite number:
Tower 1 - Model: A1B-558B
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
Condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
558 sqft
Balcony:
148 sqft
Occupancy Date:
Jun 2027
Description:
Tower 1 Floor Plan Model - A1B-558B 1 Bed, 1 Bath
Price, CAD
$688,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.06%
Cumulative Return on Investment in Year 5
159.46%
Property Price at the End of Year 5
$957,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$34,445
2% in 180 days
$13,778
2% in 365 days
$13,778
2% in 720 days
$13,778
2% in 900 days
$13,778
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 | $47,000 | $50,000 | $53,000 | $57,000 | $61,000 | $65,000 | $70,000 | $74,000 | $79,000 | $85,000 | $641,000 |
| rent income | - | - | - | $33,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $318,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $66,000 |
| deposit interest | -$2,754 | $5,000 | $6,000 | $643 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $55,000 | $60,000 | $122,000 | $111,000 | $118,000 | $125,000 | $133,000 | $141,000 | $149,000 | $1,057,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $48,000 | $28,000 | $48,000 | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | - | - | - | $14,000 | - | - | - | - | - | - | $14,000 |
| closing cost | - | - | - | $59,000 | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $89,000 |
| mortgage payment | - | - | - | $29,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $240,000 |
| total expense investment | $48,000 | $28,000 | $48,000 | $112,000 | $47,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $526,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$4,266 | $27,000 | $11,000 | $10,000 | $64,000 | $70,000 | $77,000 | $84,000 | $92,000 | $100,000 | $532,000 |
| cumulative roi | $97 | $130 | $128 | $128 | $159 | $193 | $230 | $271 | $315 | $362 | $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