Suite number:
1M-6
Project:
Address:
Toronto C01, Ontario
Developer:
Republic Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
558 sqft
Occupancy Date:
May 2027
Price, CAD
$830,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.97%
Cumulative Return on Investment in Year 5
113.12%
Property Price at the End of Year 5
$1,071,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$41,550
5% in 0 days
$41,550
2.5% in 0 days
$20,775
2.5% in 30 days
$20,775
5% on Occupancy
$41,550
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | - | - | $10,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $169,000 |
| mortgage principal reduction | - | - | $5,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $94,000 |
| deposit interest | $3,000 | $7,000 | $2,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $53,000 | $89,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $848,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | $42,000 | $42,000 | - | - | - | - | - | - | - | $145,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $73,000 |
| mortgage payment | - | - | $20,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $303,000 |
| total expense investment | $62,000 | $42,000 | $131,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $587,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,450 | $11,000 | -$42,049 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $52,000 | $57,000 | $261,000 |
| cumulative roi | $74 | $95 | $85 | $100 | $113 | $125 | $136 | $147 | $158 | $168 | $1,000 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $600,000 - $1,846,000
Avail. suites: 23
0—3.5 bd
376—1280 SqFt