Suite number:
1535
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1535 sqft
Occupancy Date:
Jun 2028
Price, CAD
$2,869,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.75%
Cumulative Return on Investment in Year 5
109.63%
Property Price at the End of Year 5
$3,697,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$143,495
5% in 180 days
$143,495
5% in 540 days
$143,495
5% in 900 days
$143,495
5% on Occupancy
$143,495
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 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $224,000 | $235,000 | $1,894,000 |
| rent income | - | - | $18,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $451,000 |
| mortgage principal reduction | - | - | $12,000 | $36,000 | $38,000 | $40,000 | $41,000 | $44,000 | $46,000 | $48,000 | $303,000 |
| deposit interest | $8,000 | $26,000 | $47,000 | - | - | - | - | - | - | - | $81,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $156,000 | $183,000 | $266,000 | $264,000 | $277,000 | $291,000 | $305,000 | $321,000 | $337,000 | $353,000 | $2,754,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $287,000 | $143,000 | $287,000 | - | - | - | - | - | - | - | $717,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $157,000 | - | - | - | - | - | - | - | $157,000 |
| operating expense | - | - | $12,000 | $35,000 | $36,000 | $37,000 | $37,000 | $38,000 | $39,000 | $40,000 | $274,000 |
| mortgage payment | - | - | $48,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $1,054,000 |
| total expense investment | $287,000 | $143,000 | $503,000 | $179,000 | $180,000 | $180,000 | $181,000 | $182,000 | $183,000 | $184,000 | $2,202,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$130,656 | $40,000 | -$237,461 | $85,000 | $98,000 | $111,000 | $124,000 | $139,000 | $154,000 | $170,000 | $551,000 |
| cumulative roi | $54 | $79 | $86 | $99 | $110 | $119 | $128 | $136 | $144 | $152 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt