Suite number:
1BD
Project:
Address:
Toronto W08, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
473 sqft
Occupancy Date:
Dec 2028
Price, CAD
$566,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
37.94%
Cumulative Return on Investment in Year 5
116.33%
Property Price at the End of Year 5
$730,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$28,350
2.5% in 210 days
$14,175
2.5% in 600 days
$14,175
10% on Occupancy
$56,699
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 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $374,000 |
| rent income | - | - | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $73,000 |
| mortgage principal reduction | - | - | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $48,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $3,000 | $73 | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $31,000 | $34,000 | $36,000 | $37,000 | $77,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $530,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | $14,000 | - | - | $57,000 | - | - | - | - | - | $113,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $55,000 | - | - | - | - | - | $55,000 |
| operating expense | - | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $41,000 |
| mortgage payment | - | - | - | - | $25,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $163,000 |
| total expense investment | $43,000 | $14,000 | - | - | $143,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $373,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$11,445 | $20,000 | $36,000 | $37,000 | -$65,520 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $158,000 |
| cumulative roi | $73 | $115 | $178 | $244 | $116 | $126 | $135 | $143 | $151 | $159 | $1,000 |
The Clove
Address: Toronto W08, Ontario
Price Range: $441,000 - $1,007,000
Avail. suites: 15
0—3.5 bd
373—1003 SqFt