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
$1,344,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.73%
Cumulative Return on Investment in Year 5
110.82%
Property Price at the End of Year 5
$1,733,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$57,245
2.5% in 120 days
$33,623
2.5% in 270 days
$33,623
2.5% in 540 days
$33,623
2.5% in 720 days
$33,623
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 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $888,000 |
| rent income | - | - | $13,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $317,000 |
| mortgage principal reduction | - | - | $6,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $158,000 |
| deposit interest | -$3,412 | $13,000 | $7,000 | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $86,000 | $127,000 | $139,000 | $146,000 | $152,000 | $160,000 | $167,000 | $176,000 | $184,000 | $1,403,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $134,000 | $67,000 | $67,000 | - | - | - | - | - | - | - | $269,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $86,000 | - | - | - | - | - | - | - | $86,000 |
| operating expense | - | - | $5,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $132,000 |
| mortgage payment | - | - | $21,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $452,000 |
| total expense investment | $134,000 | $67,000 | $179,000 | $78,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $82,000 | $939,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$68,166 | $19,000 | -$51,971 | $61,000 | $67,000 | $73,000 | $80,000 | $87,000 | $95,000 | $102,000 | $464,000 |
| cumulative roi | $52 | $76 | $77 | $95 | $111 | $126 | $140 | $154 | $167 | $180 | $1,000 |
Centered on transit and surrounded by the lake and urban landmark amenities, 8 Temple is a place for first-time buyers to grow, and young urban families to grow into. It offers a range of spacious, well-thought-out suites designed by award-winning de...
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 28
1—3.5 bd
447—1351 SqFt