Suite number:
1534
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1534 sqft
Occupancy Date:
Jun 2028
Price, CAD
$2,869,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.66%
Cumulative Return on Investment in Year 5
112.28%
Property Price at the End of Year 5
$3,697,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$143,495
5% in 180 days
$143,495
5% in 540 days
$143,495
5% in 900 days
$143,495
5% on Occupancy
$143,495
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 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $224,000 | $235,000 | $1,894,000 |
| rent income | - | - | - | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $427,000 |
| mortgage principal reduction | - | - | - | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $287,000 |
| deposit interest | $11,000 | $26,000 | $40,000 | - | - | - | - | - | - | - | $77,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $159,000 | $183,000 | $205,000 | $287,000 | $276,000 | $289,000 | $304,000 | $319,000 | $335,000 | $352,000 | $2,709,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $287,000 | $143,000 | $287,000 | - | - | - | - | - | - | - | $717,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $157,000 | - | - | - | - | - | - | - | $157,000 |
| operating expense | - | - | - | $35,000 | $36,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $260,000 |
| mortgage payment | - | - | - | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $1,006,000 |
| total expense investment | $287,000 | $143,000 | $444,000 | $178,000 | $179,000 | $180,000 | $181,000 | $182,000 | $183,000 | $183,000 | $2,141,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$127,493 | $40,000 | -$238,489 | $108,000 | $97,000 | $109,000 | $123,000 | $137,000 | $152,000 | $168,000 | $569,000 |
| cumulative roi | $56 | $80 | $84 | $102 | $112 | $122 | $130 | $138 | $146 | $154 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 16
1—4 bd
734—4563 SqFt