Suite number:
1F-B - Suite 2209
Project:
Address:
Toronto, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
620 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,524,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.09%
Cumulative Return on Investment in Year 5
88.29%
Property Price at the End of Year 5
$1,965,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$76,245
5% in 90 days
$76,245
5% in 120 days
$76,245
5% on Occupancy
$76,245
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 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $1,006,000 |
| rent income | - | $5,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $141,000 |
| mortgage principal reduction | - | $6,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $188,000 |
| deposit interest | $9,000 | $7,000 | - | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $88,000 | $126,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $1,376,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $229,000 | $76,000 | - | - | - | - | - | - | - | - | $305,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $94,000 | - | - | - | - | - | - | - | - | $94,000 |
| operating expense | - | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $100,000 |
| mortgage payment | - | $25,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $636,000 |
| total expense investment | $229,000 | $200,000 | $87,000 | $88,000 | $88,000 | $88,000 | $89,000 | $89,000 | $89,000 | $89,000 | $1,136,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$140,708 | -$74,105 | $34,000 | $40,000 | $46,000 | $53,000 | $59,000 | $67,000 | $74,000 | $82,000 | $240,000 |
| cumulative roi | $38 | $52 | $67 | $78 | $88 | $97 | $105 | $113 | $120 | $127 | $886 |
One Delisle
Address: Toronto, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 57
0—3.5 bd
308—3625 SqFt