Suite number:
1I (Terrace)
Project:
Address:
Toronto C09, Ontario
Developer:
Capital Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
500 sqft
Occupancy Date:
Jan 2027
Price, CAD
$902,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.24%
Cumulative Return on Investment in Year 5
89.52%
Property Price at the End of Year 5
$1,163,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$22,573
2.5% in 180 days
$22,573
5% in 360 days
$45,145
10% on Occupancy
$90,290
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 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $596,000 |
| rent income | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $108,000 |
| mortgage principal reduction | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $105,000 |
| deposit interest | $1,000 | $5,000 | $116 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $54,000 | $97,000 | $78,000 | $82,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $838,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | - | $90,000 | - | - | - | - | - | - | - | $181,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $70,000 | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | - | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $73,000 |
| mortgage payment | - | - | $41,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $358,000 |
| total expense investment | $90,000 | - | $209,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $55,000 | $681,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,264 | $54,000 | -$112,131 | $25,000 | $28,000 | $32,000 | $36,000 | $41,000 | $45,000 | $50,000 | $157,000 |
| cumulative roi | $53 | $113 | $67 | $79 | $90 | $99 | $107 | $115 | $122 | $130 | $975 |
Park Road Condos
Address: Toronto C09, Ontario
Price Range: $681,000 - $2,000,000
Avail. suites: 33
0—3.5 bd
329—815727 SqFt