Suite number:
1074 (Balcony)
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1074 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,354,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.85%
Cumulative Return on Investment in Year 5
114.37%
Property Price at the End of Year 5
$1,746,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$67,745
2.5% in 120 days
$33,873
2.5% in 270 days
$33,873
2.5% in 540 days
$33,873
2.5% in 720 days
$33,873
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 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $106,000 | $111,000 | $894,000 |
| rent income | - | - | - | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $299,000 |
| mortgage principal reduction | - | - | - | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $136,000 |
| deposit interest | $6,000 | $13,000 | $10,000 | - | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $76,000 | $87,000 | $88,000 | $160,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $182,000 | $1,382,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $135,000 | $68,000 | $68,000 | - | - | - | - | - | - | - | $271,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $88,000 | - | - | - | - | - | - | - | $88,000 |
| operating expense | - | - | - | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $122,000 |
| mortgage payment | - | - | - | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $475,000 |
| total expense investment | $135,000 | $68,000 | $155,000 | $84,000 | $85,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $956,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,616 | $19,000 | -$66,989 | $76,000 | $58,000 | $65,000 | $72,000 | $79,000 | $87,000 | $95,000 | $426,000 |
| cumulative roi | $56 | $80 | $76 | $100 | $114 | $127 | $139 | $151 | $162 | $173 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $720,000 - $1,785,000
Avail. suites: 24
1—3.5 bd
447—1351 SqFt