Suite number:
ABBEY (London Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
549 sqft
Occupancy Date:
Jan 2027
Price, CAD
$944,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.41%
Cumulative Return on Investment in Year 5
87.22%
Property Price at the End of Year 5
$1,217,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$47,245
5% in 148 days
$47,245
5% in 482 days
$47,245
5% on Occupancy
$47,245
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 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $624,000 |
| rent income | - | $6,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $129,000 |
| mortgage principal reduction | - | $6,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $119,000 |
| deposit interest | $3,000 | $5,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $52,000 | $92,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $112,000 | $903,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $94,000 | $94,000 | - | - | - | - | - | - | - | - | $189,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | $4,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $79,000 |
| mortgage payment | - | $24,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $402,000 |
| total expense investment | $94,000 | $194,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $742,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,501 | -$101,285 | $23,000 | $27,000 | $31,000 | $35,000 | $40,000 | $44,000 | $49,000 | $54,000 | $161,000 |
| cumulative roi | $55 | $51 | $65 | $77 | $87 | $96 | $105 | $113 | $121 | $129 | $900 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $855,000 - $4,975,000
Avail. suites: 10
1—2.5 bd
454—2482 SqFt