Suite number:
1534
Project:
Address:
Toronto C02, Ontario
Developer:
By Burnac
Property type:
condo
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
22.38%
Cumulative Return on Investment in Year 5
100.18%
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 | - | - | $36,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $68,000 | $71,000 | $477,000 |
| mortgage principal reduction | - | - | $25,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $331,000 |
| deposit interest | $11,000 | $26,000 | $6,000 | - | - | - | - | - | - | - | $43,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $159,000 | $183,000 | $256,000 | $267,000 | $280,000 | $294,000 | $309,000 | $324,000 | $340,000 | $357,000 | $2,770,000 |
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 | - | - | $155,000 | - | - | - | - | - | - | - | $155,000 |
| operating expense | - | - | $23,000 | $35,000 | $37,000 | $38,000 | $39,000 | $40,000 | $41,000 | $43,000 | $296,000 |
| mortgage payment | - | - | $93,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $1,070,000 |
| total expense investment | $287,000 | $143,000 | $559,000 | $175,000 | $176,000 | $177,000 | $179,000 | $180,000 | $181,000 | $182,000 | $2,239,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$127,534 | $40,000 | -$303,102 | $92,000 | $104,000 | $117,000 | $130,000 | $144,000 | $159,000 | $174,000 | $530,000 |
| cumulative roi | $56 | $80 | $74 | $88 | $100 | $111 | $120 | $129 | $138 | $146 | $1,000 |
The Bedford
Address: Toronto C02, Ontario
Price Range: $2,450,000 - $10,500,000
Avail. suites: 18
1—4 bd
734—4286 SqFt