Suite number:
203
Project:
Address:
Toronto E02, Ontario
Developer:
Condoman Developments Inc.
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1982 sqft
Occupancy Date:
Jan 2024
Price, CAD
$1,982,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.20%
Cumulative Return on Investment in Year 5
164.13%
Property Price at the End of Year 5
$2,553,000
Deposit Schedule
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 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $140,000 | $147,000 | $155,000 | $163,000 | $1,308,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $47,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $364,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $150,000 | $138,000 | $145,000 | $152,000 | $160,000 | $168,000 | $176,000 | $185,000 | $194,000 | $204,000 | $1,672,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $908,000 |
| total expense investment | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $908,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $59,000 | $47,000 | $54,000 | $61,000 | $69,000 | $77,000 | $85,000 | $94,000 | $103,000 | $113,000 | $764,000 |
| cumulative roi | $165 | $159 | $159 | $161 | $164 | $168 | $171 | $175 | $180 | $184 | $2,000 |
They say that the best views come after the hardest climb. But they have never been enveloped in the peaceful utopia of the panoramic vistas from The View. This is a remarkable vantage point, a breathless landscape and the reason why living in the he...
Address: Toronto E02, Ontario
Price Range: $1,137,000 - $5,000,000
Avail. suites: 6
2—3 bd
715—2600 SqFt