Suite number:
JIMMY (Garden Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
825 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,325,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.51%
Cumulative Return on Investment in Year 5
99.87%
Property Price at the End of Year 5
$1,708,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$66,295
5% in 0 days
$66,295
5% in 30 days
$66,295
5% on Occupancy
$66,295
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 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $875,000 |
| rent income | - | - | $22,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $222,000 |
| mortgage principal reduction | - | - | $16,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $159,000 |
| deposit interest | $6,000 | $13,000 | $822 | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $75,000 | $86,000 | $139,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $157,000 | $164,000 | $1,300,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $133,000 | $66,000 | $66,000 | - | - | - | - | - | - | - | $265,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $85,000 | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $115,000 |
| mortgage payment | - | - | $59,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $511,000 |
| total expense investment | $133,000 | $66,000 | $222,000 | $78,000 | $78,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $976,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,741 | $20,000 | -$83,459 | $45,000 | $51,000 | $57,000 | $63,000 | $70,000 | $77,000 | $84,000 | $325,000 |
| cumulative roi | $56 | $81 | $74 | $88 | $100 | $111 | $121 | $130 | $139 | $148 | $1,000 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $945,000 - $1,850,000
Avail. suites: 12
1—2.5 bd
454—2482 SqFt