Suite number:
1010 - Nuro
Project:
Address:
Toronto C08, Ontario
Developer:
Broccolini
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
440 sqft
Occupancy Date:
Dec 2027
Price, CAD
$665,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.77%
Cumulative Return on Investment in Year 5
102.01%
Property Price at the End of Year 5
$858,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 120 days
$33,300
5% in 450 days
$33,300
5% in 1100 days
$33,300
5% on Occupancy
$33,300
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 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $440,000 |
| rent income | - | - | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $81,000 |
| mortgage principal reduction | - | - | - | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $68,000 |
| deposit interest | $1,000 | $3,000 | $3,000 | $85 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $39,000 | $42,000 | $82,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $620,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $33,000 | $33,000 | - | $67,000 | - | - | - | - | - | - | $133,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $59,000 | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $48,000 |
| mortgage payment | - | - | - | $30,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $224,000 |
| total expense investment | $33,000 | $33,000 | - | $161,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $464,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $6,000 | $42,000 | -$79,031 | $23,000 | $26,000 | $29,000 | $32,000 | $36,000 | $39,000 | $156,000 |
| cumulative roi | $107 | $113 | $176 | $91 | $102 | $112 | $120 | $129 | $137 | $145 | $1,000 |
The RIV
Address: Toronto C08, Ontario
Price Range: $503,000 - $1,320,000
Avail. suites: 30
0—3 bd
328—1200 SqFt