Suite number:
2749
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3
Size:
2749 sqft
Occupancy Date:
Jun 2028
Price, CAD
$6,799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.08%
Cumulative Return on Investment in Year 5
103.21%
Property Price at the End of Year 5
$8,760,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$339,995
5% in 180 days
$339,995
5% in 540 days
$339,995
5% in 900 days
$339,995
5% on Occupancy
$339,995
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 | $353,000 | $372,000 | $391,000 | $412,000 | $433,000 | $456,000 | $479,000 | $504,000 | $530,000 | $558,000 | $4,488,000 |
| rent income | - | - | $32,000 | $97,000 | $102,000 | $106,000 | $110,000 | $115,000 | $120,000 | $125,000 | $808,000 |
| mortgage principal reduction | - | - | $28,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $719,000 |
| deposit interest | $18,000 | $62,000 | $69,000 | - | - | - | - | - | - | - | $149,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $370,000 | $434,000 | $544,000 | $594,000 | $624,000 | $655,000 | $688,000 | $722,000 | $759,000 | $797,000 | $6,188,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $680,000 | $340,000 | $680,000 | - | - | - | - | - | - | - | $1,700,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $353,000 | - | - | - | - | - | - | - | $353,000 |
| operating expense | - | - | $22,000 | $68,000 | $69,000 | $71,000 | $72,000 | $74,000 | $76,000 | $77,000 | $529,000 |
| mortgage payment | - | - | $114,000 | $341,000 | $341,000 | $341,000 | $341,000 | $341,000 | $341,000 | $341,000 | $2,497,000 |
| total expense investment | $680,000 | $340,000 | $1,169,000 | $408,000 | $410,000 | $411,000 | $413,000 | $414,000 | $416,000 | $418,000 | $5,080,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$309,573 | $94,000 | -$625,131 | $186,000 | $214,000 | $244,000 | $275,000 | $308,000 | $343,000 | $379,000 | $1,108,000 |
| cumulative roi | $54 | $79 | $80 | $93 | $103 | $112 | $121 | $128 | $136 | $143 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 14
1—4 bd
734—4563 SqFt