Suite number:
Bergen 1044
Project:
Address:
Toronto W07, Ontario
Developer:
Equiton Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1017 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,049,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.43%
Cumulative Return on Investment in Year 5
96.14%
Property Price at the End of Year 5
$1,353,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$52,500
15% on Occupancy
$157,499
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 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $693,000 |
| rent income | - | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $380,000 |
| mortgage principal reduction | - | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $142,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $57,000 | $130,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $1,242,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $210,000 | - | - | - | - | - | - | - | - | - | $210,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| operating expense | - | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $146,000 |
| mortgage payment | - | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $473,000 |
| total expense investment | $285,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $905,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$228,534 | $63,000 | $43,000 | $48,000 | $54,000 | $59,000 | $65,000 | $71,000 | $78,000 | $84,000 | $337,000 |
| cumulative roi | $20 | $48 | $66 | $81 | $96 | $110 | $124 | $138 | $152 | $166 | $1,000 |
KüL Condos
Address: Toronto W07, Ontario
Price Range: $400,000 - $1,152,000
Avail. suites: 20
0—3.5 bd
337—1017 SqFt