Suite number:
1C-2
Project:
Address:
Toronto W05, Ontario
Developer:
First Avenue Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
565 sqft
Occupancy Date:
May 2026
Price, CAD
$673,900
Available
ROI
16,27%
Monthly Expenses
- condo fees— $339
- property taxes— $168
- property management— $68
- repairs and maintenance— $34
Total: $609
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.28%
Cumulative Return on Investment in Year 5
88.96%
Property Price at the End of Year 5
$868,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$33,695
5% in 180 days
$33,695
5% in 365 days
$33,695
5% on Occupancy
$33,695
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $445,000 |
| rent income | - | $8,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $134,000 |
| mortgage principal reduction | - | $5,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $86,000 |
| deposit interest | $2,000 | $3,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $76,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $81,000 | $85,000 | $693,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $67,000 | $67,000 | - | - | - | - | - | - | - | - | $135,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $60,000 | - | - | - | - | - | - | - | - | $60,000 |
| operating expense | - | $4,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $68,000 |
| mortgage payment | - | $20,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $290,000 |
| total expense investment | $67,000 | $152,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $553,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,680 | -$75,616 | $20,000 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $39,000 | $43,000 | $140,000 |
| cumulative roi | $54 | $51 | $66 | $78 | $89 | $99 | $109 | $118 | $127 | $136 | $926 |
Wilson West
Address: Toronto W05, Ontario
Price Range: $595,000 - $850,000
Avail. suites: 17
0—3 bd
457—1129 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.