Suite number:
1 + F7 (LSQ 2)
Project:
Address:
Toronto, Ontario
Developer:
Almadev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
577 sqft
Occupancy Date:
Jun 2028
Price, CAD
$762,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.98%
Cumulative Return on Investment in Year 5
108.68%
Property Price at the End of Year 5
$983,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$19,073
2.5% in 120 days
$19,073
5% in 365 days
$38,145
5% on Occupancy
$38,145
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 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $503,000 |
| rent income | - | - | - | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $161,000 |
| mortgage principal reduction | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $76,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $48,000 | $50,000 | $100,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $778,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | $76,000 | - | - | - | - | - | - | - | - | $114,000 |
| remaining balance payment | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| closing cost | - | - | $64,000 | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | - | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $67,000 |
| mortgage payment | - | - | - | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $267,000 |
| total expense investment | $38,000 | $76,000 | $102,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $551,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$28,625 | -$52,530 | $53,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $227,000 |
| cumulative roi | $108 | $78 | $68 | $96 | $109 | $121 | $132 | $143 | $154 | $165 | $1,000 |
LSQ 1 & 2
Address: Toronto, Ontario
Price Range: $639,000 - $1,216,000
Avail. suites: 24
1—3.5 bd
459—1134 SqFt