Suite number:
1074 (Balcony)
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1074 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,354,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.13%
Cumulative Return on Investment in Year 5
110.93%
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 | - | - | $16,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $322,000 |
| mortgage principal reduction | - | - | $7,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $150,000 |
| deposit interest | $6,000 | $13,000 | $6,000 | - | - | - | - | - | - | - | $24,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $76,000 | $87,000 | $130,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $1,414,000 |
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 | - | - | $86,000 | - | - | - | - | - | - | - | $86,000 |
| operating expense | - | - | $7,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $134,000 |
| mortgage payment | - | - | $27,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $489,000 |
| total expense investment | $135,000 | $68,000 | $188,000 | $82,000 | $83,000 | $83,000 | $84,000 | $85,000 | $85,000 | $86,000 | $980,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,623 | $19,000 | -$57,713 | $56,000 | $62,000 | $69,000 | $75,000 | $83,000 | $90,000 | $98,000 | $434,000 |
| cumulative roi | $56 | $80 | $80 | $96 | $111 | $124 | $137 | $149 | $161 | $173 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 27
1—3.5 bd
447—1351 SqFt