Suite number:
Suite 16 Level 2
Project:
Address:
Toronto C07, Ontario
Developer:
Addington Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
820 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,087,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.49%
Cumulative Return on Investment in Year 5
107.41%
Property Price at the End of Year 5
$1,402,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$44,395
5% in 120 days
$54,395
10% on Occupancy
$108,790
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 | $56,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $718,000 |
| rent income | - | - | $19,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $255,000 |
| mortgage principal reduction | - | - | $10,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $135,000 |
| deposit interest | $5,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $61,000 | $65,000 | $118,000 | $111,000 | $117,000 | $122,000 | $128,000 | $134,000 | $141,000 | $147,000 | $1,144,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $109,000 | - | $109,000 | - | - | - | - | - | - | - | $218,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $75,000 | - | - | - | - | - | - | - | $75,000 |
| operating expense | - | - | $8,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $103,000 |
| mortgage payment | - | - | $33,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $382,000 |
| total expense investment | $109,000 | - | $226,000 | $62,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $778,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$47,855 | $65,000 | -$107,928 | $49,000 | $54,000 | $59,000 | $65,000 | $70,000 | $76,000 | $83,000 | $366,000 |
| cumulative roi | $56 | $116 | $75 | $92 | $107 | $122 | $135 | $149 | $162 | $175 | $1,000 |
Add The Exceptional To Your Everyday. Luxury condominium living near the Sheppard/Yonge Subway station. Addington Park. Intimate. Iconic. Inspired. Add convenience. Add nature. An enviable central location in the heart of the Yonge and Sheppard neigh...
Address: Toronto C07, Ontario
Price Range: $754,000 - $1,330,000
Avail. suites: 34
0—2.5 bd
365—895 SqFt