Suite number:
C0310 - Darlington (Podium)
Project:
Address:
Toronto W08, Ontario
Developer:
EllisDon Capital
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
668 sqft
Occupancy Date:
Jun 2027
Price, CAD
$814,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.16%
Cumulative Return on Investment in Year 5
104.15%
Property Price at the End of Year 5
$1,050,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,750
5% in 270 days
$40,750
2.5% in 540 days
$20,375
2.5% in 720 days
$20,375
5% on Occupancy
$40,750
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 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $538,000 |
| rent income | - | - | $8,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $167,000 |
| mortgage principal reduction | - | - | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $91,000 |
| deposit interest | $3,000 | $5,000 | $4,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $50,000 | $87,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $830,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $81,000 | $41,000 | $41,000 | - | - | - | - | - | - | - | $163,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | $4,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $80,000 |
| mortgage payment | - | - | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $294,000 |
| total expense investment | $81,000 | $41,000 | $126,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $602,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,717 | $9,000 | -$38,934 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $229,000 |
| cumulative roi | $55 | $77 | $77 | $91 | $104 | $116 | $127 | $137 | $147 | $158 | $1,000 |
Arcadia District Condos
Address: Toronto W08, Ontario
Price Range: $558,000 - $1,141,000
Avail. suites: 27
0—3 bd
387—1084 SqFt