Suite number:
1107 1G D
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
495 sqft
Occupancy Date:
Jan 2027
Price, CAD
$834,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.13%
Cumulative Return on Investment in Year 5
104.27%
Property Price at the End of Year 5
$1,076,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$31,750
5% in 160 days
$41,750
5% in 700 days
$41,750
5% on Occupancy
$41,750
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 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $551,000 |
| rent income | - | - | $13,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $156,000 |
| mortgage principal reduction | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $105,000 |
| deposit interest | $2,000 | $8,000 | $2,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $53,000 | $95,000 | $81,000 | $84,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $847,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $83,000 | $42,000 | $42,000 | - | - | - | - | - | - | - | $167,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $71,000 |
| mortgage payment | - | - | $29,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $297,000 |
| total expense investment | $83,000 | $42,000 | $142,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $600,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,776 | $12,000 | -$46,632 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $59,000 | $247,000 |
| cumulative roi | $55 | $79 | $76 | $91 | $104 | $117 | $128 | $139 | $150 | $161 | $1,000 |
It’s your home base within the beating heart of downtown Toronto – at the centre of everything. Where your lobby doors open to a vibrant, infinite universe - to entertainment, fashion, retail, education, cuisine, and culture. To new experiences and n...
Address: Toronto C08, Ontario
Price Range: $650,000 - $1,611,000
Avail. suites: 40
0—3.5 bd
380—1215 SqFt