Suite number:
1A-2
Project:
Address:
Toronto, Ontario
Developer:
First Avenue Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
537 sqft
Occupancy Date:
Sep 2028
Price, CAD
$597,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.45%
Cumulative Return on Investment in Year 5
109.49%
Property Price at the End of Year 5
$770,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$29,895
5% in 180 days
$29,895
5% in 365 days
$29,895
5% on Occupancy
$29,895
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 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $395,000 |
| rent income | - | - | - | $9,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $96,000 |
| mortgage principal reduction | - | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $57,000 |
| deposit interest | $2,000 | $5,000 | $5,000 | $1,000 | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $38,000 | $39,000 | $76,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $585,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $30,000 | - | $30,000 | - | - | - | - | - | - | $120,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $57,000 | - | - | - | - | - | - | $57,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $49,000 |
| mortgage payment | - | - | - | $22,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $202,000 |
| total expense investment | $60,000 | $30,000 | - | $115,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $428,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,558 | $8,000 | $39,000 | -$38,652 | $22,000 | $24,000 | $27,000 | $30,000 | $34,000 | $37,000 | $157,000 |
| cumulative roi | $56 | $80 | $123 | $99 | $109 | $119 | $128 | $137 | $146 | $154 | $1,000 |
Wilson West
Address: Toronto, Ontario
Price Range: $533,000 - $1,072,000
Avail. suites: 40
0—3 bd
457—1129 SqFt