Suite number:
1001-2
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
541 sqft
Occupancy Date:
Jun 2027
Price, CAD
$704,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.12%
Cumulative Return on Investment in Year 5
91.52%
Property Price at the End of Year 5
$908,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$35,245
2.5% in 180 days
$17,623
2.5% in 365 days
$17,623
10% on Occupancy
$70,490
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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $465,000 |
| rent income | - | - | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $117,000 |
| mortgage principal reduction | - | - | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $83,000 |
| deposit interest | $2,000 | $4,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $42,000 | $86,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $695,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | $88,000 | - | - | - | - | - | - | - | - | $141,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $69,000 |
| mortgage payment | - | - | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $282,000 |
| total expense investment | $53,000 | $150,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $554,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,134 | -$107,302 | $43,000 | $21,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $141,000 |
| cumulative roi | $73 | $41 | $69 | $81 | $92 | $101 | $110 | $119 | $127 | $135 | $948 |
The 9Hundred Condos
Address: Toronto, Ontario
Price Range: $680,000 - $1,217,000
Avail. suites: 104
1—3.5 bd
491—1123 SqFt