Suite number:

1901 (City Collection)

Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
686 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,598,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

23.74%

Cumulative Return on Investment in Year 5

107.80%

Property Price at the End of Year 5

$2,060,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$79,945
5% in 30 days
$79,945
5% in 90 days
$79,945
5% on Occupancy
$79,945
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$83,000$87,000$92,000$97,000$102,000$107,000$113,000$119,000$125,000$131,000$1,055,000
rent income--$10,000$25,000$26,000$27,000$28,000$29,000$30,000$32,000$205,000
mortgage principal reduction--$9,000$23,000$24,000$25,000$26,000$27,000$28,000$29,000$191,000
deposit interest$7,000$8,000$14,000-------$30,000
gst hst rebate--$24,000-------$24,000
total income return$90,000$96,000$150,000$144,000$151,000$159,000$166,000$174,000$183,000$192,000$1,505,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$160,000-$160,000-------$320,000
remaining balance payment-----------
closing cost--$96,000-------$96,000
operating expense--$5,000$13,000$13,000$14,000$14,000$15,000$15,000$16,000$104,000
mortgage payment--$31,000$73,000$73,000$73,000$73,000$73,000$73,000$73,000$543,000
total expense investment$160,000-$292,000$86,000$87,000$87,000$87,000$88,000$88,000$89,000$1,064,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$70,007$96,000-$141,968$58,000$65,000$72,000$79,000$87,000$95,000$103,000$441,000
cumulative roi$56$116$80$95$108$119$130$139$149$158$1,000
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt