Suite number:
JH_2B_H3
Project:
Address:
Toronto W02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1518 sqft
Occupancy Date:
Jun 2023
Price, CAD
$1,698,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.98%
Cumulative Return on Investment in Year 5
157.70%
Property Price at the End of Year 5
$2,188,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 10029 days
$254,700
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 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $1,121,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $57,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $323,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $145,000 | $117,000 | $123,000 | $130,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $174,000 | $1,443,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $826,000 |
| total expense investment | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $826,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $62,000 | $35,000 | $41,000 | $47,000 | $54,000 | $61,000 | $68,000 | $75,000 | $83,000 | $92,000 | $617,000 |
| cumulative roi | $175 | $159 | $156 | $156 | $158 | $160 | $163 | $167 | $171 | $175 | $2,000 |
Junction House
Address: Toronto W02, Ontario
Price Range: $800,000 - $1,698,000
Avail. suites: 8
1—3.5 bd
512—2325 SqFt