Suite number:
1E M
Project:
Address:
Toronto C09, Ontario
Developer:
Capital Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
447 sqft
Occupancy Date:
Jan 2027
Price, CAD
$739,900
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
101.62%
Property Price at the End of Year 5
$953,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 180 days
$63,990
10% on Occupancy
$73,990
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 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $488,000 |
| rent income | - | - | $10,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $139,000 |
| mortgage principal reduction | - | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $92,000 |
| deposit interest | $2,000 | $4,000 | $1,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $44,000 | $85,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $750,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $74,000 | - | $74,000 | - | - | - | - | - | - | - | $148,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $67,000 |
| mortgage payment | - | - | $23,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $260,000 |
| total expense investment | $74,000 | - | $163,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $537,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,443 | $44,000 | -$78,357 | $30,000 | $33,000 | $36,000 | $40,000 | $43,000 | $47,000 | $51,000 | $213,000 |
| cumulative roi | $55 | $115 | $73 | $88 | $102 | $114 | $125 | $136 | $147 | $157 | $1,000 |
Park Road presented the opportunity to introduce a building with a pure and simple sculptural expression that takes advantage of its exceptional location in the city. In addition to creating a unique and connected living experience for residents, Par...
Address: Toronto C09, Ontario
Price Range: $648,000 - $1,321,000
Avail. suites: 30
0—3.5 bd
329—870 SqFt