Suite number:
1BDZA
Project:
Address:
Toronto W08, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
630 sqft
Occupancy Date:
Dec 2028
Price, CAD
$683,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.67%
Cumulative Return on Investment in Year 5
122.83%
Property Price at the End of Year 5
$881,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$34,200
2.5% in 210 days
$17,100
2.5% in 600 days
$17,100
10% on Occupancy
$68,399
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 | $35,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $451,000 |
| rent income | - | - | - | - | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $146,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $63,000 |
| deposit interest | $2,000 | $4,000 | $4,000 | $4,000 | $224 | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $41,000 | $43,000 | $45,000 | $97,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $697,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | $17,000 | - | - | $68,000 | - | - | - | - | - | $137,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $59,000 | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $58,000 |
| mortgage payment | - | - | - | - | $29,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $185,000 |
| total expense investment | $51,000 | $17,000 | - | - | $165,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $440,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$13,811 | $24,000 | $43,000 | $45,000 | -$67,901 | $38,000 | $42,000 | $45,000 | $49,000 | $53,000 | $257,000 |
| cumulative roi | $73 | $115 | $178 | $244 | $123 | $139 | $154 | $168 | $183 | $197 | $2,000 |
The Clove
Address: Toronto W08, Ontario
Price Range: $441,000 - $1,007,000
Avail. suites: 15
0—3.5 bd
373—1003 SqFt