Suite number:
KINGSBURY (Bespoke Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
879 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.48%
Cumulative Return on Investment in Year 5
89.54%
Property Price at the End of Year 5
$2,126,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$82,495
5% in 148 days
$82,495
5% in 482 days
$82,495
5% on Occupancy
$82,495
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 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $135,000 | $1,089,000 |
| rent income | - | $13,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $257,000 |
| mortgage principal reduction | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $208,000 |
| deposit interest | $5,000 | $8,000 | - | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $91,000 | $145,000 | $142,000 | $149,000 | $157,000 | $164,000 | $173,000 | $181,000 | $190,000 | $200,000 | $1,592,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $165,000 | $165,000 | - | - | - | - | - | - | - | - | $330,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $99,000 | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | - | $7,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $135,000 |
| mortgage payment | - | $41,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $702,000 |
| total expense investment | $165,000 | $313,000 | $97,000 | $98,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $100,000 | $1,267,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$74,211 | -$167,986 | $45,000 | $51,000 | $59,000 | $66,000 | $74,000 | $82,000 | $91,000 | $100,000 | $325,000 |
| cumulative roi | $55 | $50 | $65 | $78 | $90 | $100 | $109 | $118 | $126 | $135 | $926 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $855,000 - $4,975,000
Avail. suites: 10
1—2.5 bd
454—2482 SqFt