Suite number:
1509 - VALENCIA
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
725 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,271,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.04%
Cumulative Return on Investment in Year 5
110.87%
Property Price at the End of Year 5
$1,640,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$31,800
2.5% in 90 days
$31,800
2.5% in 200 days
$31,800
2.5% in 400 days
$31,800
2.5% in 800 days
$31,800
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 | $67,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $841,000 |
| rent income | - | - | - | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $164,000 |
| mortgage principal reduction | - | - | - | $13,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $124,000 |
| deposit interest | $4,000 | $8,000 | $11,000 | $5,000 | - | - | - | - | - | - | $28,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $77,000 | $84,000 | $137,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $1,180,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $95,000 | $32,000 | $32,000 | $95,000 | - | - | - | - | - | - | $254,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $84,000 | - | - | - | - | - | - | $84,000 |
| operating expense | - | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $86,000 |
| mortgage payment | - | - | - | $53,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $435,000 |
| total expense investment | $95,000 | $32,000 | $32,000 | $243,000 | $76,000 | $76,000 | $76,000 | $77,000 | $77,000 | $77,000 | $860,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,942 | $46,000 | $53,000 | -$105,556 | $44,000 | $49,000 | $55,000 | $61,000 | $68,000 | $75,000 | $320,000 |
| cumulative roi | $74 | $116 | $146 | $100 | $111 | $120 | $129 | $137 | $145 | $153 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt