Suite number:
1B-H
Project:
Address:
Toronto E06, Ontario
Developer:
LCH Developments / Lifestyle Custom Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
485 sqft
Occupancy Date:
Jan 2027
Price, CAD
$591,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.45%
Cumulative Return on Investment in Year 5
99.36%
Property Price at the End of Year 5
$763,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$29,600
2.5% in 90 days
$14,800
2.5% in 210 days
$14,800
2.5% in 420 days
$14,800
7.5% on Occupancy
$44,399
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $391,000 |
| rent income | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $103,000 |
| mortgage principal reduction | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $75,000 |
| deposit interest | $3,000 | $4,000 | $574 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $37,000 | $75,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $601,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $59,000 | $15,000 | $44,000 | - | - | - | - | - | - | - | $118,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $56,000 | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $61,000 |
| mortgage payment | - | - | $23,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $213,000 |
| total expense investment | $59,000 | $15,000 | $128,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $447,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,918 | $22,000 | -$53,414 | $22,000 | $24,000 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $153,000 |
| cumulative roi | $56 | $95 | $74 | $87 | $99 | $110 | $120 | $130 | $139 | $149 | $1,000 |
Cliffside Condos
Address: Toronto E06, Ontario
Price Range: $400,000 - $1,150,000
Avail. suites: 53
0—3.5 bd
317—1189 SqFt