Suite number:
T-01 North Tower
Project:
Address:
Toronto C10, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
493 sqft
Occupancy Date:
Mar 2025
Price, CAD
$782,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.09%
Cumulative Return on Investment in Year 5
78.80%
Property Price at the End of Year 5
$1,009,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$19,573
12.5% on Occupancy
$97,863
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 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $517,000 |
| rent income | $10,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $138,000 |
| mortgage principal reduction | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $118,000 |
| deposit interest | $3 | - | - | - | - | - | - | - | - | - | $3 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $82,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $797,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $117,000 | - | - | - | - | - | - | - | - | - | $117,000 |
| remaining balance payment | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $74,000 |
| mortgage payment | $33,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $386,000 |
| total expense investment | $260,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $681,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$177,489 | $19,000 | $22,000 | $25,000 | $28,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $115,000 |
| cumulative roi | $29 | $45 | $57 | $69 | $79 | $88 | $97 | $105 | $114 | $122 | $805 |
Line 5 Condos
Address: Toronto C10, Ontario
Price Range: $600,000 - $980,000
Avail. suites: 18
0—3 bd
291—1656 SqFt