Suite number:
1901 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
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
22.18%
Cumulative Return on Investment in Year 5
101.59%
Property Price at the End of Year 5
$2,060,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$79,945
5% in 90 days
$79,945
5% in 747 days
$79,945
5% on Occupancy
$79,945
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 | $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 | - | - | $12,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $207,000 |
| mortgage principal reduction | - | - | $10,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $174,000 |
| deposit interest | $6,000 | $8,000 | $13,000 | - | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $89,000 | $96,000 | $151,000 | $141,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $1,487,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $160,000 | - | $160,000 | - | - | - | - | - | - | - | $320,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $97,000 | - | - | - | - | - | - | - | $97,000 |
| operating expense | - | - | $6,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $103,000 |
| mortgage payment | - | - | $40,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $601,000 |
| total expense investment | $160,000 | - | $304,000 | $93,000 | $93,000 | $94,000 | $94,000 | $94,000 | $94,000 | $95,000 | $1,120,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$70,744 | $96,000 | -$153,155 | $49,000 | $55,000 | $62,000 | $70,000 | $78,000 | $86,000 | $95,000 | $367,000 |
| cumulative roi | $56 | $116 | $77 | $90 | $102 | $111 | $121 | $129 | $137 | $145 | $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