Suite number:
C0315 - Judge (Podium)
Project:
Address:
Toronto, Ontario
Developer:
EllisDon Capital
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
422 sqft
Occupancy Date:
Jun 2027
Price, CAD
$557,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.03%
Cumulative Return on Investment in Year 5
97.52%
Property Price at the End of Year 5
$719,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -36 days
$27,900
5% in 30 days
$27,900
10% on Occupancy
$55,799
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 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $368,000 |
| rent income | - | $614 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $69,000 |
| mortgage principal reduction | - | $562 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $66,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $33,000 | $70,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $531,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $28,000 | $56,000 | - | - | - | - | - | - | - | - | $84,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $56,000 | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | $488 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $51,000 |
| mortgage payment | - | $2,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $226,000 |
| total expense investment | $28,000 | $114,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $416,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$81,444 | $37,000 | $15,000 | $17,000 | $20,000 | $22,000 | $25,000 | $28,000 | $31,000 | $114,000 |
| cumulative roi | $109 | $45 | $77 | $88 | $98 | $106 | $114 | $121 | $128 | $135 | $1,000 |
Arcadia District Condos
Address: Toronto, Ontario
Price Range: $558,000 - $1,141,000
Avail. suites: 27
0—3 bd
387—1084 SqFt