Suite number:

5209 - Nelson

Address:
Toronto C01, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
575 sqft
Occupancy Date:
May 2024
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

32.68%

Cumulative Return on Investment in Year 5

150.91%

Property Price at the End of Year 5

$902,000

Deposit Schedule
$5,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$36,000$38,000$40,000$42,000$45,000$47,000$49,000$52,000$55,000$57,000$462,000
rent income-----------
mortgage principal reduction$14,000$10,000$10,000$11,000$11,000$12,000$12,000$13,000$13,000$14,000$118,000
deposit interest-----------
gst hst rebate-----------
total income return$50,000$48,000$50,000$53,000$56,000$58,000$61,000$65,000$68,000$71,000$580,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$34,000$34,000$34,000$34,000$34,000$34,000$34,000$34,000$34,000$34,000$340,000
total expense investment$34,000$34,000$34,000$34,000$34,000$34,000$34,000$34,000$34,000$34,000$340,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$16,000$14,000$16,000$19,000$22,000$24,000$27,000$30,000$34,000$37,000$240,000
cumulative roi$147$144$145$148$151$154$158$162$166$170$2,000
Peter & Adelaide Condos
Address: Toronto C01, Ontario
Price Range: $766,000 - $1,436,000
Avail. suites: 2
1—3 bd
475—1408 SqFt