Suite number:
514 (Terrace)
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
514 sqft
Occupancy Date:
Jun 2028
Price, CAD
$734,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.24%
Cumulative Return on Investment in Year 5
104.57%
Property Price at the End of Year 5
$947,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$36,745
2.5% in 120 days
$18,373
2.5% in 270 days
$18,373
2.5% in 540 days
$18,373
2.5% in 720 days
$18,373
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 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $485,000 |
| rent income | - | - | $1,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $145,000 |
| mortgage principal reduction | - | - | $740 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $75,000 |
| deposit interest | -$2,233 | $7,000 | $5,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $47,000 | $73,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $738,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $73,000 | $37,000 | $37,000 | - | - | - | - | - | - | - | $147,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $63,000 | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | - | $672 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $61,000 |
| mortgage payment | - | - | $3,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $261,000 |
| total expense investment | $73,000 | $37,000 | $103,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $532,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,509 | $10,000 | -$30,009 | $27,000 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $50,000 | $207,000 |
| cumulative roi | $52 | $75 | $77 | $92 | $105 | $116 | $127 | $138 | $148 | $158 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $720,000 - $1,785,000
Avail. suites: 24
1—3.5 bd
447—1351 SqFt