Suite number:
207
Project:
Address:
Toronto, Ontario
Developer:
Aspen Ridge Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1078 sqft
Occupancy Date:
Feb 2027
Price, CAD
$1,886,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.73%
Cumulative Return on Investment in Year 5
89.88%
Property Price at the End of Year 5
$2,431,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$94,350
5% in 365 days
$94,350
5% on Occupancy
$94,350
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 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $126,000 | $133,000 | $140,000 | $147,000 | $155,000 | $1,245,000 |
| rent income | - | $10,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $307,000 |
| mortgage principal reduction | - | $8,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $232,000 |
| deposit interest | $5,000 | $11,000 | - | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $103,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $199,000 | $209,000 | $220,000 | $231,000 | $1,824,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $94,000 | $189,000 | - | - | - | - | - | - | - | - | $283,000 |
| remaining balance payment | - | $94,000 | - | - | - | - | - | - | - | - | $94,000 |
| closing cost | - | $109,000 | - | - | - | - | - | - | - | - | $109,000 |
| operating expense | - | $7,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $192,000 |
| mortgage payment | - | $31,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $787,000 |
| total expense investment | $94,000 | $431,000 | $116,000 | $116,000 | $117,000 | $117,000 | $118,000 | $118,000 | $119,000 | $119,000 | $1,466,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $8,000 | -$274,235 | $48,000 | $56,000 | $64,000 | $72,000 | $81,000 | $91,000 | $101,000 | $111,000 | $358,000 |
| cumulative roi | $109 | $51 | $66 | $79 | $90 | $100 | $109 | $117 | $126 | $134 | $979 |
The Essery
Address: Toronto, Ontario
Price Range: $1,122,000 - $4,350,000
Avail. suites: 47
1—3.5 bd
741—2101 SqFt