Suite number:
TH-03
Project:
Address:
Toronto C15, Ontario
Developer:
Canderel Residential Inc.
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
1057 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,669,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.84%
Cumulative Return on Investment in Year 5
83.74%
Property Price at the End of Year 5
$2,151,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$83,495
5% on Occupancy
$83,495
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 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $1,102,000 |
| rent income | $26,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $369,000 |
| mortgage principal reduction | $18,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $261,000 |
| deposit interest | $54 | - | - | - | - | - | - | - | - | - | $54 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $154,000 | $146,000 | $153,000 | $160,000 | $168,000 | $177,000 | $185,000 | $194,000 | $204,000 | $214,000 | $1,755,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $167,000 | - | - | - | - | - | - | - | - | - | $167,000 |
| remaining balance payment | $167,000 | - | - | - | - | - | - | - | - | - | $167,000 |
| closing cost | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | $13,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $181,000 |
| mortgage payment | $68,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $799,000 |
| total expense investment | $514,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $100,000 | $101,000 | $102,000 | $102,000 | $1,412,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$359,435 | $48,000 | $55,000 | $62,000 | $69,000 | $77,000 | $85,000 | $93,000 | $102,000 | $112,000 | $343,000 |
| cumulative roi | $27 | $44 | $59 | $72 | $84 | $95 | $105 | $115 | $124 | $134 | $857 |
625 Sheppard Condos
Address: Toronto C15, Ontario
Price Range: $1,000,000 - $1,670,000
Avail. suites: 4
0—3 bd
358—1345 SqFt