Suite number:
3105 - Rosedale
Project:
Address:
Toronto C13, Ontario
Developer:
DBS Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
802 sqft
Occupancy Date:
Jun 2025
Price, CAD
$919,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.76%
Cumulative Return on Investment in Year 5
89.95%
Property Price at the End of Year 5
$1,185,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$45,995
2.5% in 120 days
$22,998
12.5% on Occupancy
$114,988
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 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $607,000 |
| rent income | $10,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $266,000 |
| mortgage principal reduction | $5,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $136,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $88,000 | $86,000 | $90,000 | $95,000 | $100,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $1,034,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $184,000 | - | - | - | - | - | - | - | - | - | $184,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| operating expense | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $118,000 |
| mortgage payment | $19,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $421,000 |
| total expense investment | $276,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $59,000 | $59,000 | $793,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$188,283 | $30,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $67,000 | $241,000 |
| cumulative roi | $30 | $48 | $63 | $77 | $90 | $102 | $114 | $125 | $136 | $147 | $931 |
Metro Park
Address: Toronto C13, Ontario
Price Range: $640,000 - $1,038,000
Avail. suites: 9
1—3 bd
478—965 SqFt