Suite number:
Tower 1 - Model: A1B-571
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
Condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
571 sqft
Balcony:
178 sqft
Occupancy Date:
Jun 2027
Description:
Tower 1 Floor Plan Model - A1B-571 1 Bed, 1 Bath,
Price, CAD
$744,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.96%
Cumulative Return on Investment in Year 5
158.10%
Property Price at the End of Year 5
$1,035,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$37,245
2% in 180 days
$14,898
2% in 365 days
$14,898
2% in 720 days
$14,898
2% in 900 days
$14,898
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 | $51,000 | $54,000 | $58,000 | $62,000 | $66,000 | $70,000 | $75,000 | $80,000 | $86,000 | $92,000 | $693,000 |
| rent income | - | - | - | $34,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $326,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $71,000 |
| deposit interest | -$2,978 | $5,000 | $7,000 | $696 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $59,000 | $64,000 | $128,000 | $118,000 | $125,000 | $133,000 | $141,000 | $149,000 | $158,000 | $1,123,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | $30,000 | $52,000 | - | - | - | - | - | - | - | $134,000 |
| remaining balance payment | - | - | - | $15,000 | - | - | - | - | - | - | $15,000 |
| closing cost | - | - | - | $61,000 | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | - | $10,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $92,000 |
| mortgage payment | - | - | - | $32,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $259,000 |
| total expense investment | $52,000 | $30,000 | $52,000 | $118,000 | $50,000 | $51,000 | $51,000 | $52,000 | $52,000 | $53,000 | $562,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$4,613 | $29,000 | $12,000 | $10,000 | $68,000 | $74,000 | $81,000 | $89,000 | $97,000 | $105,000 | $561,000 |
| cumulative roi | $97 | $130 | $128 | $128 | $158 | $190 | $225 | $262 | $305 | $350 | $2,000 |
The 900 Signature Residences
Address: Toronto, Ontario
Price Range: $631,000 - $1,165,000
Avail. suites: 54
1—3 bd
476—1095 SqFt