Suite number:
T 02S
Project:
Address:
Toronto C10, Ontario
Developer:
Reserve Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
848 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,305,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.60%
Cumulative Return on Investment in Year 5
95.49%
Property Price at the End of Year 5
$1,682,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$60,295
12.5% on Occupancy
$163,238
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 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $862,000 |
| rent income | - | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $319,000 |
| mortgage principal reduction | - | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $195,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $71,000 | $144,000 | $125,000 | $131,000 | $138,000 | $144,000 | $151,000 | $159,000 | $166,000 | $174,000 | $1,403,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $229,000 | - | - | - | - | - | - | - | - | - | $229,000 |
| remaining balance payment | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| closing cost | $84,000 | - | - | - | - | - | - | - | - | - | $84,000 |
| operating expense | - | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $130,000 |
| mortgage payment | - | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $539,000 |
| total expense investment | $345,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $1,014,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$274,667 | $71,000 | $52,000 | $58,000 | $64,000 | $70,000 | $77,000 | $83,000 | $91,000 | $98,000 | $389,000 |
| cumulative roi | $21 | $48 | $66 | $81 | $95 | $109 | $121 | $134 | $146 | $158 | $978 |
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