Suite number:
TH-03
Project:
Address:
Toronto C15, Ontario
Developer:
Canderel Residential Inc.
Property type:
townhouse
Floor plan:
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
40.67%
Cumulative Return on Investment in Year 5
191.78%
Property Price at the End of Year 5
$2,151,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 9999 days
$166,990
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 | $32,000 | $34,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $391,000 |
| mortgage principal reduction | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $258,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $163,000 | $146,000 | $154,000 | $161,000 | $169,000 | $178,000 | $186,000 | $196,000 | $205,000 | $216,000 | $1,775,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $181,000 |
| mortgage payment | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $836,000 |
| total expense investment | $100,000 | $100,000 | $101,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $1,017,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $63,000 | $46,000 | $53,000 | $60,000 | $68,000 | $76,000 | $84,000 | $93,000 | $102,000 | $112,000 | $758,000 |
| cumulative roi | $211 | $189 | $186 | $188 | $192 | $197 | $202 | $209 | $216 | $223 | $2,000 |
625 Sheppard Condos
Address: Toronto C15, Ontario
Price Range: $1,000,000 - $1,670,000
Avail. suites: 4
0—3 bd
358—1345 SqFt