Suite number:
1107-1
Project:
Address:
Toronto W08, Ontario
Developer:
Harhay Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
563 sqft
Occupancy Date:
Jun 2027
Price, CAD
$738,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.30%
Cumulative Return on Investment in Year 5
101.75%
Property Price at the End of Year 5
$952,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$36,945
2.5% in 180 days
$18,473
2.5% in 365 days
$18,473
2.5% in 720 days
$18,473
2.5% in 900 days
$18,473
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 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $488,000 |
| rent income | - | - | $5,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $112,000 |
| mortgage principal reduction | - | - | $4,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $82,000 |
| deposit interest | $2,000 | $6,000 | $4,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $46,000 | $80,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $91,000 | $719,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $37,000 | $55,000 | - | - | - | - | - | - | - | $148,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $68,000 |
| mortgage payment | - | - | $15,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $267,000 |
| total expense investment | $55,000 | $37,000 | $135,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $544,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,823 | $9,000 | -$54,948 | $24,000 | $27,000 | $30,000 | $33,000 | $37,000 | $41,000 | $45,000 | $175,000 |
| cumulative roi | $73 | $94 | $78 | $91 | $102 | $112 | $121 | $129 | $137 | $146 | $1,000 |
The 9Hundred Condos
Address: Toronto W08, Ontario
Price Range: $680,000 - $1,217,000
Avail. suites: 102
1—3.5 bd
491—1123 SqFt