Suite number:
107 - Q5TH
Project:
Address:
Toronto, Ontario
Developer:
Mattamy Homes Canada
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1212 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,277,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.67%
Cumulative Return on Investment in Year 5
99.38%
Property Price at the End of Year 5
$1,646,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$63,895
10% on Occupancy
$127,790
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 | $66,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $843,000 |
| rent income | - | $18,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $419,000 |
| mortgage principal reduction | - | $6,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $159,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $69,000 | $120,000 | $133,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $177,000 | $185,000 | $1,450,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | $128,000 | - | - | - | - | - | - | - | - | $192,000 |
| remaining balance payment | - | $64,000 | - | - | - | - | - | - | - | - | $64,000 |
| closing cost | - | $85,000 | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | $7,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $154,000 |
| mortgage payment | - | $27,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $539,000 |
| total expense investment | $64,000 | $310,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $1,033,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$190,123 | $52,000 | $58,000 | $64,000 | $71,000 | $78,000 | $85,000 | $93,000 | $101,000 | $417,000 |
| cumulative roi | $109 | $49 | $68 | $84 | $99 | $114 | $128 | $142 | $156 | $170 | $1,000 |
BLVD. Q
Address: Toronto, Ontario
Price Range: $481,000 - $1,278,000
Avail. suites: 24
0—3.5 bd
359—1212 SqFt