Suite number:
1D+D (B/F)
Project:
Address:
Toronto W04, Ontario
Developer:
Chestnut Hill Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
564 sqft
Occupancy Date:
Apr 2029
Price, CAD
$649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.29%
Cumulative Return on Investment in Year 5
128.44%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$5,000 at Signing
Total up to 3% in 30 days
$19,497
3% in 139 days
$19,497
3% in 322 days
$19,497
3% in 443 days
$19,497
3% in 991 days
$19,497
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | - | - | - | - | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $126,000 |
| mortgage principal reduction | - | - | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $52,000 |
| deposit interest | $2,000 | $5,000 | $7,000 | $5,000 | $1,000 | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $40,000 | $44,000 | $44,000 | $87,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $650,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | $19,000 | $19,000 | - | $32,000 | - | - | - | - | - | $130,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $59,000 | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $53,000 |
| mortgage payment | - | - | - | - | $24,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $187,000 |
| total expense investment | $58,000 | $19,000 | $19,000 | - | $123,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $430,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,887 | $21,000 | $25,000 | $44,000 | -$35,683 | $31,000 | $34,000 | $38,000 | $41,000 | $45,000 | $220,000 |
| cumulative roi | $61 | $97 | $123 | $169 | $128 | $140 | $152 | $163 | $174 | $185 | $1,000 |
The Wilde Condos
Address: Toronto W04, Ontario
Price Range: $569,000 - $1,265,000
Avail. suites: 53
1—3 bd
455—1203 SqFt