Suite number:
A1-09
Project:
Address:
Toronto E05, Ontario
Developer:
95 Developments Inc
Property type:
condo
Bathrooms:
2
Bedrooms:
1
Size:
573 sqft
Occupancy Date:
Jan 2027
Price, CAD
$739,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.80%
Cumulative Return on Investment in Year 5
92.88%
Property Price at the End of Year 5
$953,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$36,995
2.5% in 120 days
$18,498
2.5% in 215 days
$18,498
5% on Occupancy
$36,995
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 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $488,000 |
| rent income | - | - | $12,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $123,000 |
| mortgage principal reduction | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $89,000 |
| deposit interest | -$790 | $4,000 | $306 | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $44,000 | $88,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $92,000 | $728,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $74,000 | - | $37,000 | - | - | - | - | - | - | - | $111,000 |
| remaining balance payment | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| closing cost | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $66,000 |
| mortgage payment | - | - | $33,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $285,000 |
| total expense investment | $74,000 | - | $175,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $561,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,415 | $44,000 | -$87,507 | $25,000 | $28,000 | $31,000 | $35,000 | $39,000 | $42,000 | $46,000 | $167,000 |
| cumulative roi | $52 | $111 | $68 | $81 | $93 | $103 | $113 | $122 | $131 | $140 | $1,000 |
2992 Sheppard Ave East Condos
Address: Toronto E05, Ontario
Price Range: $630,000 - $955,000
Avail. suites: 11
1—3 bd
476—861 SqFt