Suite number:
1A+D (Tower Collection)
Project:
Address:
Toronto W01, Ontario
Developer:
State Building Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
536 sqft
Occupancy Date:
Jan 2028
Price, CAD
$871,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.14%
Cumulative Return on Investment in Year 5
113.06%
Property Price at the End of Year 5
$1,123,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$43,595
5% in 120 days
$43,595
2.5% in 300 days
$21,798
2.5% in 500 days
$21,798
5% on Occupancy
$43,595
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 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $61,000 | $65,000 | $68,000 | $72,000 | $575,000 |
| rent income | - | - | - | $16,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $146,000 |
| mortgage principal reduction | - | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $88,000 |
| deposit interest | $4,000 | $7,000 | $7,000 | $734 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $55,000 | $57,000 | $103,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $852,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $109,000 | $22,000 | - | $44,000 | - | - | - | - | - | - | $174,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $67,000 | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $63,000 |
| mortgage payment | - | - | - | $35,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $290,000 |
| total expense investment | $109,000 | $22,000 | - | $153,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $594,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,954 | $33,000 | $57,000 | -$50,234 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $58,000 | $258,000 |
| cumulative roi | $45 | $79 | $123 | $100 | $113 | $125 | $135 | $145 | $155 | $165 | $1,000 |
Southport in Swansea
Address: Toronto W01, Ontario
Price Range: $750,000 - $1,187,000
Avail. suites: 43
1—3 bd
390—812 SqFt