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
$1,602,900
Available
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
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 | $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
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 | $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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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