Suite number:
1A D
Project:
Address:
Toronto C13, Ontario
Developer:
Aspen Ridge Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
529 sqft
Occupancy Date:
Mar 2027
$656,990
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.71%
Cumulative Return on Investment in Year 5
108.24%
Property Price at the End of Year 5
$846,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$22,850
5% in 365 days
$32,850
5% in 730 days
$32,850
5% on Occupancy
$32,850
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $434,000 |
rent income | - | - | $9,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $160,000 |
mortgage principal reduction | - | - | $5,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $79,000 |
deposit interest | $2,000 | $3,000 | $4,000 | - | - | - | - | - | - | - | $9,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $36,000 | $39,000 | $80,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $706,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $33,000 | $33,000 | $66,000 | - | - | - | - | - | - | - | $131,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | $58,000 | - | - | - | - | - | - | - | $58,000 |
operating expense | - | - | $4,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $69,000 |
mortgage payment | - | - | $15,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $226,000 |
total expense investment | $33,000 | $33,000 | $143,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $485,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $3,000 | $6,000 | -$63,469 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $46,000 | $50,000 | $222,000 |
cumulative roi | $109 | $114 | $77 | $93 | $108 | $122 | $135 | $148 | $161 | $174 | $1,000 |
Lily is where urban excitement meets serene parkside sophistication. A curated selection of design-forward suites come together to create the community’s unique, boutique, mid-rise condominiums that offers stunning views of and easy escapes to the lu...
Address: Toronto C13, Ontario
Price Range: $590,000 - $1,359,000
Avail. suites: 68
1—3 bd
459—1070 SqFt