Suite number:
1BC
Project:
Address:
Toronto, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
468 sqft
Occupancy Date:
Dec 2028
Price, CAD
$535,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.38%
Cumulative Return on Investment in Year 5
100.85%
Property Price at the End of Year 5
$691,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$26,800
2.5% in 210 days
$13,400
2.5% in 600 days
$13,400
10% on Occupancy
$53,599
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $354,000 |
| rent income | - | - | - | $6,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $81,000 |
| mortgage principal reduction | - | - | - | $4,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $50,000 |
| deposit interest | -$2,966 | $3,000 | $3,000 | $937 | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $25,000 | $32,000 | $34,000 | $68,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $513,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | $13,000 | - | $54,000 | - | - | - | - | - | - | $107,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $55,000 | - | - | - | - | - | - | $55,000 |
| operating expense | - | - | - | $4,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $44,000 |
| mortgage payment | - | - | - | $16,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $177,000 |
| total expense investment | $40,000 | $13,000 | - | $128,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $383,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$15,294 | $19,000 | $34,000 | -$60,273 | $19,000 | $21,000 | $24,000 | $27,000 | $29,000 | $32,000 | $129,000 |
| cumulative roi | $69 | $107 | $170 | $90 | $101 | $111 | $120 | $129 | $137 | $146 | $1,000 |
The Clove
Address: Toronto, Ontario
Price Range: $444,000 - $1,007,000
Avail. suites: 18
0—3.5 bd
373—1091 SqFt