Suite number:
1C+D
Project:
Address:
Toronto C09, Ontario
Developer:
Capital Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
589 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,011,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.41%
Cumulative Return on Investment in Year 5
94.20%
Property Price at the End of Year 5
$1,304,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$25,298
2.5% in 180 days
$25,298
5% in 360 days
$50,595
10% on Occupancy
$101,190
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $668,000 |
| rent income | - | - | $19,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $189,000 |
| mortgage principal reduction | - | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $117,000 |
| deposit interest | $1,000 | $5,000 | $130 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $61,000 | $113,000 | $96,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $128,000 | $1,005,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $101,000 | - | $101,000 | - | - | - | - | - | - | - | $202,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $74,000 | - | - | - | - | - | - | - | $74,000 |
| operating expense | - | - | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $90,000 |
| mortgage payment | - | - | $46,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $401,000 |
| total expense investment | $101,000 | - | $231,000 | $61,000 | $62,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $768,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$47,366 | $61,000 | -$118,581 | $34,000 | $39,000 | $43,000 | $48,000 | $54,000 | $59,000 | $65,000 | $237,000 |
| cumulative roi | $53 | $113 | $69 | $82 | $94 | $105 | $115 | $125 | $134 | $144 | $1,000 |
Park Road Condos
Address: Toronto C09, Ontario
Price Range: $681,000 - $2,000,000
Avail. suites: 33
0—3.5 bd
329—815727 SqFt