Suite number:
305
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
432 sqft
Occupancy Date:
Jan 2028
Price, CAD
$531,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.16%
Cumulative Return on Investment in Year 5
102.33%
Property Price at the End of Year 5
$685,000
Deposit Schedule
$10,000 at Signing
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $351,000 |
| rent income | - | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $59,000 |
| mortgage principal reduction | - | - | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $54,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $312 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $32,000 | $33,000 | $69,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $496,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | - | - | $53,000 | - | - | - | - | - | - | $107,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $53,000 | - | - | - | - | - | - | $53,000 |
| operating expense | - | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $44,000 |
| mortgage payment | - | - | - | $22,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $177,000 |
| total expense investment | $54,000 | - | - | $133,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $381,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,498 | $32,000 | $33,000 | -$64,344 | $17,000 | $19,000 | $22,000 | $24,000 | $27,000 | $29,000 | $114,000 |
| cumulative roi | $55 | $114 | $175 | $93 | $102 | $111 | $119 | $126 | $133 | $140 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt