Suite number:

1T - Suite 311

Project:
Address:
Toronto, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
536 sqft
Occupancy Date:
Jan 2025
Price, CAD
$653,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.58%

Cumulative Return on Investment in Year 5

146.44%

Property Price at the End of Year 5

$843,000

Deposit Schedule
$7,500 at Signing
Total up to 10% in 9999 days
$65,399
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$34,000$36,000$38,000$40,000$42,000$44,000$46,000$48,000$51,000$54,000$432,000
rent income-----------
mortgage principal reduction$14,000$9,000$9,000$10,000$10,000$11,000$11,000$12,000$12,000$13,000$109,000
deposit interest-----------
gst hst rebate-----------
total income return$48,000$45,000$47,000$49,000$52,000$54,000$57,000$60,000$63,000$66,000$541,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$33,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$328,000
total expense investment$33,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$328,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$15,000$12,000$14,000$16,000$19,000$22,000$24,000$27,000$30,000$34,000$214,000
cumulative roi$145$141$141$144$146$150$153$157$161$165$2,000
Curio Condos
Address: Toronto, Ontario
Price Range: $536,000 - $1,112,000
Avail. suites: 42
0—3 bd
440—1054 SqFt