Suite number:
205 - Q3BF
Project:
Address:
Toronto, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1000 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,097,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.22%
Cumulative Return on Investment in Year 5
98.18%
Property Price at the End of Year 5
$1,414,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$54,895
10% on Occupancy
$109,790
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 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $725,000 |
| rent income | - | $15,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $346,000 |
| mortgage principal reduction | - | $6,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $137,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $60,000 | $106,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $1,235,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $110,000 | - | - | - | - | - | - | - | - | $165,000 |
| remaining balance payment | - | $55,000 | - | - | - | - | - | - | - | - | $55,000 |
| closing cost | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | $6,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $129,000 |
| mortgage payment | - | $23,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $463,000 |
| total expense investment | $55,000 | $271,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $888,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$165,091 | $43,000 | $49,000 | $54,000 | $60,000 | $66,000 | $72,000 | $79,000 | $85,000 | $347,000 |
| cumulative roi | $109 | $50 | $67 | $83 | $98 | $112 | $126 | $139 | $152 | $166 | $1,000 |
BLVD. Q
Address: Toronto, Ontario
Price Range: $481,000 - $1,278,000
Avail. suites: 24
0—3.5 bd
359—1212 SqFt