Suite number:

P-214N

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

19.61%

Cumulative Return on Investment in Year 5

90.80%

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)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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$9,000$37,000$39,000$40,000$42,000$44,000$46,000$48,000$50,000$52,000$408,000
mortgage principal reduction$5,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$29,000$30,000$232,000
deposit interest$3,000---------$3,000
gst hst rebate$24,000---------$24,000
total income return$124,000$146,000$153,000$160,000$168,000$176,000$185,000$194,000$204,000$214,000$1,724,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$281,000---------$281,000
remaining balance payment$40,000---------$40,000
closing cost$96,000---------$96,000
operating expense$4,000$16,000$16,000$17,000$17,000$18,000$18,000$19,000$20,000$20,000$165,000
mortgage payment$19,000$78,000$78,000$78,000$78,000$78,000$78,000$78,000$78,000$78,000$721,000
total expense investment$440,000$94,000$94,000$95,000$95,000$96,000$96,000$97,000$98,000$98,000$1,303,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$315,887$52,000$59,000$66,000$73,000$81,000$89,000$97,000$106,000$115,000$421,000
cumulative roi$27$47$63$78$91$103$115$126$137$148$935
Untitled Toronto
Address: Toronto C10, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt