Suite number:
1711
Project:
Address:
Toronto C03, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
881 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,383,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.90%
Cumulative Return on Investment in Year 5
103.71%
Property Price at the End of Year 5
$1,783,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$69,195
5% in 120 days
$69,195
2.5% in 750 days
$34,598
2.5% in 900 days
$34,598
5% on Occupancy
$69,195
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 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $913,000 |
| rent income | - | - | $15,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $267,000 |
| mortgage principal reduction | - | - | $9,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $156,000 |
| deposit interest | $5,000 | $7,000 | $4,000 | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $77,000 | $83,000 | $132,000 | $134,000 | $140,000 | $147,000 | $154,000 | $162,000 | $170,000 | $178,000 | $1,377,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $138,000 | - | $138,000 | - | - | - | - | - | - | - | $277,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $87,000 | - | - | - | - | - | - | - | $87,000 |
| operating expense | - | - | $7,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $118,000 |
| mortgage payment | - | - | $34,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $505,000 |
| total expense investment | $138,000 | - | $266,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $85,000 | $987,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$61,822 | $83,000 | -$134,167 | $52,000 | $58,000 | $64,000 | $71,000 | $78,000 | $86,000 | $93,000 | $389,000 |
| cumulative roi | $55 | $115 | $75 | $90 | $104 | $116 | $127 | $138 | $148 | $159 | $1,000 |
Forêt
Address: Toronto C03, Ontario
Price Range: $1,203,000 - $3,991,000
Avail. suites: 10
0—3.5 bd
369—1923 SqFt