Suite number:
P-214N
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1048 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,602,900
Available
ROI
12,99%
Monthly Expenses
- condo fees— $618
- property taxes— $401
- property management— $189
- repairs and maintenance— $94
Total: $1,302
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.01%
Cumulative Return on Investment in Year 5
88.23%
Property Price at the End of Year 5
$2,065,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$80,145
12.5% on Occupancy
$200,363
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $12,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $410,000 |
| mortgage principal reduction | $6,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $227,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $128,000 | $145,000 | $152,000 | $160,000 | $167,000 | $176,000 | $184,000 | $193,000 | $203,000 | $213,000 | $1,721,000 |
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 | $98,000 | - | - | - | - | - | - | - | - | - | $98,000 |
| operating expense | $5,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $161,000 |
| mortgage payment | $27,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $749,000 |
| total expense investment | $450,000 | $96,000 | $96,000 | $97,000 | $97,000 | $98,000 | $98,000 | $98,000 | $99,000 | $99,000 | $1,328,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$322,132 | $49,000 | $56,000 | $63,000 | $70,000 | $78,000 | $86,000 | $95,000 | $104,000 | $114,000 | $392,000 |
| cumulative roi | $27 | $46 | $62 | $76 | $88 | $100 | $111 | $122 | $133 | $144 | $909 |
Untitled Toronto
Address: Toronto, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.