Suite number:
1658
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1658 sqft
Occupancy Date:
Jun 2028
Price, CAD
$3,124,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.77%
Cumulative Return on Investment in Year 5
109.49%
Property Price at the End of Year 5
$4,026,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$156,245
5% in 180 days
$156,245
5% in 540 days
$156,245
5% in 900 days
$156,245
5% on Occupancy
$156,245
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 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $220,000 | $232,000 | $244,000 | $256,000 | $2,062,000 |
| rent income | - | - | $19,000 | $59,000 | $61,000 | $64,000 | $67,000 | $69,000 | $72,000 | $76,000 | $487,000 |
| mortgage principal reduction | - | - | $13,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $330,000 |
| deposit interest | $8,000 | $28,000 | $52,000 | - | - | - | - | - | - | - | $88,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $170,000 | $199,000 | $287,000 | $287,000 | $301,000 | $316,000 | $332,000 | $349,000 | $366,000 | $384,000 | $2,992,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $312,000 | $156,000 | $312,000 | - | - | - | - | - | - | - | $781,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $170,000 | - | - | - | - | - | - | - | $170,000 |
| operating expense | - | - | $13,000 | $38,000 | $39,000 | $40,000 | $40,000 | $41,000 | $42,000 | $43,000 | $296,000 |
| mortgage payment | - | - | $52,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $1,148,000 |
| total expense investment | $312,000 | $156,000 | $547,000 | $194,000 | $195,000 | $196,000 | $197,000 | $198,000 | $199,000 | $200,000 | $2,395,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$142,265 | $43,000 | -$259,578 | $93,000 | $106,000 | $120,000 | $135,000 | $151,000 | $167,000 | $184,000 | $597,000 |
| cumulative roi | $54 | $79 | $86 | $99 | $109 | $119 | $128 | $136 | $144 | $152 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt