Suite number:
B-651
Project:
Address:
Toronto, Ontario
Developer:
Equiton Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
651 sqft
Occupancy Date:
Oct 2027
Price, CAD
$794,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.20%
Cumulative Return on Investment in Year 5
94.90%
Property Price at the End of Year 5
$1,024,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 360 days
$79,490
2.5% in 540 days
$19,873
2.5% on Occupancy
$19,873
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 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $525,000 |
| rent income | - | - | $10,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $134,000 |
| mortgage principal reduction | - | - | $6,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $89,000 |
| deposit interest | $301 | $5,000 | $2,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $49,000 | $88,000 | $74,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $779,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $79,000 | $40,000 | - | - | - | - | - | - | - | - | $119,000 |
| remaining balance payment | - | - | $40,000 | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $75,000 |
| mortgage payment | - | - | $27,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $305,000 |
| total expense investment | $79,000 | $40,000 | $138,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $605,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,972 | $9,000 | -$49,528 | $25,000 | $28,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $174,000 |
| cumulative roi | $52 | $76 | $71 | $84 | $95 | $105 | $114 | $123 | $132 | $140 | $991 |
Maxium Condos
Address: Toronto, Ontario
Price Range: $400,000 - $1,450,000
Avail. suites: 46
0—3.5 bd
337—1156 SqFt