Suite number:
Perfection
Project:
Address:
Toronto C14, Ontario
Developer:
The Conservatory Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
834 sqft
Occupancy Date:
Aug 2024
Price, CAD
$1,170,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.61%
Cumulative Return on Investment in Year 5
149.26%
Property Price at the End of Year 5
$1,508,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 10269 days
$175,635
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 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $78,000 | $83,000 | $87,000 | $91,000 | $96,000 | $773,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $19,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $192,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $80,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $965,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $570,000 |
| total expense investment | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $570,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $23,000 | $23,000 | $27,000 | $31,000 | $36,000 | $41,000 | $46,000 | $51,000 | $56,000 | $62,000 | $396,000 |
| cumulative roi | $140 | $140 | $143 | $146 | $149 | $153 | $157 | $161 | $165 | $169 | $2,000 |
Pearl Place Condos
Address: Toronto C14, Ontario
Price Range: $917,000 - $1,582,000
Avail. suites: 12
1—3 bd
482—1049 SqFt