Suite number:
Q515
Project:
Address:
Toronto, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
515 sqft
Occupancy Date:
Jan 2029
Price, CAD
$849,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.00%
Cumulative Return on Investment in Year 5
99.46%
Property Price at the End of Year 5
$1,095,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$42,495
2.5% in 200 days
$21,248
2.5% in 365 days
$21,248
10% on Occupancy
$84,990
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 | $44,000 | $47,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $561,000 |
| rent income | - | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $92,000 |
| mortgage principal reduction | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $81,000 |
| deposit interest | -$3,807 | $4,000 | $4,000 | $749 | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $51,000 | $53,000 | $93,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $764,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | - | - | $85,000 | - | - | - | - | - | - | $170,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $67,000 | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $57,000 |
| mortgage payment | - | - | - | $32,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $287,000 |
| total expense investment | $85,000 | - | - | $190,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $582,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$44,351 | $51,000 | $53,000 | -$97,271 | $27,000 | $30,000 | $34,000 | $38,000 | $43,000 | $47,000 | $183,000 |
| cumulative roi | $52 | $108 | $171 | $89 | $99 | $109 | $117 | $125 | $132 | $140 | $1,000 |
Q Tower
Address: Toronto, Ontario
Price Range: $646,000 - $1,596,000
Avail. suites: 28
0—3 bd
346—917 SqFt