Suite number:
1B+D
Project:
Address:
Toronto W04, Ontario
Developer:
Chestnut Hill Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
604 sqft
Occupancy Date:
Apr 2029
Price, CAD
$704,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
40.57%
Cumulative Return on Investment in Year 5
134.66%
Property Price at the End of Year 5
$908,000
Deposit Schedule
$5,000 at Signing
Total up to 3% in 0 days
$21,147
3% in 0 days
$21,147
3% in 0 days
$21,147
3% in 0 days
$21,147
3% in 30 days
$21,147
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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $465,000 |
| rent income | - | - | - | - | $12,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $131,000 |
| mortgage principal reduction | - | - | - | - | $6,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $61,000 |
| deposit interest | $2,000 | $5,000 | $7,000 | $5,000 | $2,000 | - | - | - | - | - | $22,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $44,000 | $48,000 | $48,000 | $89,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $703,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $63,000 | $21,000 | $21,000 | - | $35,000 | - | - | - | - | - | $141,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $60,000 | - | - | - | - | - | $60,000 |
| operating expense | - | - | - | - | $5,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $56,000 |
| mortgage payment | - | - | - | - | $19,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $180,000 |
| total expense investment | $63,000 | $21,000 | $21,000 | - | $120,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $438,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,717 | $22,000 | $27,000 | $48,000 | -$30,504 | $37,000 | $41,000 | $44,000 | $48,000 | $52,000 | $265,000 |
| cumulative roi | $61 | $97 | $123 | $168 | $135 | $149 | $163 | $176 | $189 | $202 | $1,000 |
The Wilde Condos
Address: Toronto W04, Ontario
Price Range: $569,000 - $1,265,000
Avail. suites: 56
1—3 bd
455—1203 SqFt