Suite number:
222
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
3B
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1074 sqft
Balcony:
55 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,339,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.92%
Cumulative Return on Investment in Year 5
154.27%
Property Price at the End of Year 5
$1,861,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$56,995
2.5% in 120 days
$33,498
2.5% in 270 days
$33,498
2.5% in 540 days
$33,498
2.5% in 720 days
$33,498
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 | $91,000 | $97,000 | $104,000 | $111,000 | $119,000 | $127,000 | $135,000 | $144,000 | $154,000 | $165,000 | $1,247,000 |
| rent income | - | - | $9,000 | $52,000 | $54,000 | $56,000 | $58,000 | $60,000 | $63,000 | $65,000 | $416,000 |
| mortgage principal reduction | - | - | $3,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $135,000 |
| deposit interest | -$4,043 | $13,000 | $9,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $87,000 | $110,000 | $148,000 | $179,000 | $189,000 | $200,000 | $212,000 | $225,000 | $238,000 | $252,000 | $1,839,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $134,000 | $67,000 | $67,000 | - | - | - | - | - | - | - | $268,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $69,000 | - | - | - | - | - | - | - | $69,000 |
| operating expense | - | - | $3,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $135,000 |
| mortgage payment | - | - | $11,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $489,000 |
| total expense investment | $134,000 | $67,000 | $150,000 | $85,000 | $86,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $961,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$47,182 | $43,000 | -$2,190 | $93,000 | $103,000 | $114,000 | $125,000 | $137,000 | $149,000 | $163,000 | $878,000 |
| cumulative roi | $68 | $98 | $104 | $130 | $154 | $177 | $200 | $223 | $247 | $271 | $2,000 |
Centered on transit and surrounded by the lake and urban landmark amenities, 8 Temple is a place for first-time buyers to grow, and young urban families to grow into. It offers a range of spacious, well-thought-out suites designed by awar...
Address: Toronto, Ontario
Price Range: $710,000 - $1,750,000
Avail. suites: 21
1—3 bd
489—1238 SqFt