Suite number:
1B-9
Project:
Address:
Toronto C01, Ontario
Developer:
Republic Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
468 sqft
Occupancy Date:
May 2027
Price, CAD
$716,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.28%
Cumulative Return on Investment in Year 5
106.45%
Property Price at the End of Year 5
$924,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$35,850
5% in 0 days
$35,850
2.5% in 0 days
$17,925
2.5% in 30 days
$17,925
5% on Occupancy
$35,850
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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $473,000 |
| rent income | - | - | $5,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $95,000 |
| mortgage principal reduction | - | - | $5,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $81,000 |
| deposit interest | $2,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $46,000 | $77,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $683,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | $36,000 | $36,000 | - | - | - | - | - | - | - | $125,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $61,000 | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $58,000 |
| mortgage payment | - | - | $17,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $262,000 |
| total expense investment | $54,000 | $36,000 | $117,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $505,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,182 | $10,000 | -$40,016 | $22,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $178,000 |
| cumulative roi | $74 | $95 | $83 | $96 | $106 | $116 | $124 | $133 | $140 | $148 | $1,000 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $600,000 - $1,846,000
Avail. suites: 23
0—3.5 bd
376—1280 SqFt