Suite number:
P 214N
Project:
Address:
Toronto C10, Ontario
Developer:
Reserve Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1048 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,602,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.87%
Cumulative Return on Investment in Year 5
95.85%
Property Price at the End of Year 5
$2,065,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$75,145
12.5% on Occupancy
$200,363
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 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $132,000 | $1,058,000 |
| rent income | - | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $394,000 |
| mortgage principal reduction | - | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $240,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $87,000 | $171,000 | $154,000 | $162,000 | $169,000 | $177,000 | $186,000 | $195,000 | $204,000 | $214,000 | $1,719,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $281,000 | - | - | - | - | - | - | - | - | - | $281,000 |
| remaining balance payment | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | $96,000 | - | - | - | - | - | - | - | - | - | $96,000 |
| operating expense | - | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $160,000 |
| mortgage payment | - | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $661,000 |
| total expense investment | $417,000 | $89,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $94,000 | $1,238,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$329,872 | $82,000 | $65,000 | $71,000 | $79,000 | $86,000 | $94,000 | $103,000 | $111,000 | $121,000 | $482,000 |
| cumulative roi | $21 | $48 | $66 | $82 | $96 | $109 | $122 | $134 | $146 | $159 | $983 |
Residents of Untitled Toronto Condos will have access to TTC bus routes, the Yonge-University subway line, commuting into downtown Toronto in under 20 minutes. The new Eglinton Crosstown LRT will connect residents along the Eglinton corridor 60% fast...
Address: Toronto C10, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt