Suite number:
A3-05A
Project:
Address:
Toronto E05, Ontario
Developer:
95 Developments Inc
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1116 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,389,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.61%
Cumulative Return on Investment in Year 5
92.73%
Property Price at the End of Year 5
$1,791,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$69,500
15% on Occupancy
$208,499
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 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $917,000 |
| rent income | $33,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $467,000 |
| mortgage principal reduction | $15,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $217,000 |
| deposit interest | $54 | - | - | - | - | - | - | - | - | - | $54 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $144,000 | $135,000 | $142,000 | $149,000 | $156,000 | $163,000 | $171,000 | $180,000 | $188,000 | $198,000 | $1,626,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $278,000 | - | - | - | - | - | - | - | - | - | $278,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | $13,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $171,000 |
| mortgage payment | $56,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $665,000 |
| total expense investment | $434,000 | $83,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $87,000 | $1,201,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$290,742 | $52,000 | $58,000 | $65,000 | $71,000 | $78,000 | $86,000 | $93,000 | $102,000 | $110,000 | $425,000 |
| cumulative roi | $28 | $47 | $63 | $79 | $93 | $106 | $119 | $132 | $146 | $159 | $972 |
The Garden Series 2
Address: Toronto E05, Ontario
Price Range: $820,000 - $1,390,000
Avail. suites: 2
1—4 bd
471—1226 SqFt