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:
Mar 2027
Price, CAD
$2,869,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.41%
Cumulative Return on Investment in Year 5
95.94%
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
10% on Occupancy
$286,990
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 | - | - | $45,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $68,000 | $71,000 | $487,000 |
| mortgage principal reduction | - | - | $29,000 | $37,000 | $39,000 | $41,000 | $42,000 | $45,000 | $47,000 | $49,000 | $328,000 |
| deposit interest | $8,000 | $26,000 | $2,000 | - | - | - | - | - | - | - | $36,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $156,000 | $183,000 | $266,000 | $266,000 | $279,000 | $293,000 | $308,000 | $323,000 | $339,000 | $356,000 | $2,769,000 |
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 | - | - | $29,000 | $35,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $40,000 | $294,000 |
| mortgage payment | - | - | $120,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $1,126,000 |
| total expense investment | $287,000 | $143,000 | $593,000 | $179,000 | $180,000 | $181,000 | $182,000 | $182,000 | $183,000 | $184,000 | $2,294,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$130,676 | $40,000 | -$327,122 | $87,000 | $99,000 | $112,000 | $126,000 | $141,000 | $156,000 | $172,000 | $475,000 |
| cumulative roi | $54 | $79 | $71 | $85 | $96 | $106 | $115 | $124 | $133 | $141 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,475,000 - $10,500,000
Avail. suites: 17
1—4 bd
734—4286 SqFt