Suite number:
1B-G (Peony Tower Central Park Collection)
Project:
Address:
Toronto, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
488 sqft
Occupancy Date:
Jun 2027
Price, CAD
$817,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.96%
Cumulative Return on Investment in Year 5
89.67%
Property Price at the End of Year 5
$1,054,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,895
5% in 120 days
$40,895
10% on Occupancy
$81,790
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 | $42,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $540,000 |
| rent income | - | $947 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $107,000 |
| mortgage principal reduction | - | $823 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $97,000 |
| deposit interest | $3,000 | $4,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $50,000 | $93,000 | $72,000 | $76,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $775,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $82,000 | $82,000 | - | - | - | - | - | - | - | - | $164,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $66,000 | - | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | $624 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $66,000 |
| mortgage payment | - | $3,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $331,000 |
| total expense investment | $82,000 | $152,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $626,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,526 | -$101,862 | $44,000 | $23,000 | $27,000 | $30,000 | $34,000 | $38,000 | $42,000 | $47,000 | $148,000 |
| cumulative roi | $55 | $42 | $67 | $79 | $90 | $99 | $107 | $116 | $123 | $131 | $910 |
Forêt
Address: Toronto, Ontario
Price Range: $600,000 - $1,590,000
Avail. suites: 21
0—3.5 bd
332—1923 SqFt