Suite number:
316 - 2Z
Project:
Address:
Toronto W08, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
739 sqft
Occupancy Date:
Mar 2028
Price, CAD
$790,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.29%
Cumulative Return on Investment in Year 5
110.02%
Property Price at the End of Year 5
$1,019,000
Deposit Schedule
$7,500 at Signing
Total up to 5% in 30 days
$39,550
5% in 358 days
$39,550
5% in 723 days
$39,550
5% on Occupancy
$39,550
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 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $522,000 |
| rent income | - | - | - | $20,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $170,000 |
| mortgage principal reduction | - | - | - | $9,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $78,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | $304 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $50,000 | $52,000 | $101,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $809,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $79,000 | $40,000 | - | $40,000 | - | - | - | - | - | - | $158,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $65,000 | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $78,000 |
| mortgage payment | - | - | - | $36,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $274,000 |
| total expense investment | $79,000 | $40,000 | - | $151,000 | $50,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $576,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,976 | $10,000 | $52,000 | -$49,712 | $33,000 | $36,000 | $40,000 | $45,000 | $49,000 | $54,000 | $233,000 |
| cumulative roi | $55 | $78 | $122 | $97 | $110 | $122 | $133 | $144 | $154 | $165 | $1,000 |
JOYA Condos
Address: Toronto W08, Ontario
Price Range: $460,000 - $1,264,000
Avail. suites: 27
0—3 bd
336—1094 SqFt