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

19.52%

Cumulative Return on Investment in Year 5

87.96%

Property Price at the End of Year 5

$2,432,000

Deposit Schedule
$5 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$99,000$103,000$109,000$114,000$120,000$126,000$133,000$140,000$147,000$155,000$1,247,000
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$3,000--------$8,000
gst hst rebate-$24,000--------$24,000
total income return$104,000$148,000$164,000$172,000$181,000$190,000$199,000$209,000$220,000$231,000$1,818,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$94,000---------$94,000
remaining balance payment-$283,000--------$283,000
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$9,000-$282,331$48,000$56,000$64,000$72,000$81,000$91,000$101,000$111,000$352,000
cumulative roi$110$48$64$77$88$98$107$116$124$132$963
The Essery
Address: Toronto, Ontario
Price Range: $1,122,000 - $4,350,000
Avail. suites: 47
1—3.5 bd
741—2101 SqFt