Suite number:
1509 - VALENCIA
Project:
Address:
Toronto C08, Ontario
Developer:
Emblem Developments
Property type:
condo
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
24.53%
Cumulative Return on Investment in Year 5
111.31%
Property Price at the End of Year 5
$1,639,000
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 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $839,000 |
| rent income | - | - | - | $16,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $162,000 |
| mortgage principal reduction | - | - | - | $12,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $127,000 |
| deposit interest | $4,000 | $8,000 | $11,000 | $2,000 | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $77,000 | $84,000 | $131,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $153,000 | $1,177,000 |
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 | - | - | - | $83,000 | - | - | - | - | - | - | $83,000 |
| operating expense | - | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $87,000 |
| mortgage payment | - | - | - | $46,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $418,000 |
| total expense investment | $95,000 | $32,000 | $32,000 | $233,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $842,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,725 | $46,000 | $53,000 | -$102,331 | $46,000 | $51,000 | $57,000 | $63,000 | $70,000 | $77,000 | $335,000 |
| cumulative roi | $73 | $116 | $146 | $100 | $111 | $121 | $131 | $139 | $148 | $156 | $1,000 |
Allure Condos
Address: Toronto C08, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt