Suite number:

608

Project:
Address:
Toronto, Ontario
Developer:
Minto Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
844 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,167,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.58%

Cumulative Return on Investment in Year 5

146.44%

Property Price at the End of Year 5

$1,505,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 9999 days
$58,400
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$61,000$64,000$67,000$71,000$74,000$78,000$82,000$87,000$91,000$96,000$771,000
rent income-----------
mortgage principal reduction$24,000$16,000$16,000$17,000$18,000$19,000$20,000$21,000$22,000$23,000$195,000
deposit interest-----------
gst hst rebate-----------
total income return$85,000$79,000$84,000$88,000$92,000$97,000$102,000$107,000$113,000$119,000$966,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$585,000
total expense investment$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$58,000$585,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$26,000$21,000$25,000$29,000$34,000$39,000$44,000$49,000$54,000$60,000$381,000
cumulative roi$145$141$141$144$146$150$153$157$161$165$2,000
The Saint
Address: Toronto, Ontario
Price Range: $1,160,000 - $1,400,000
Avail. suites: 16
0—3 bd
380—1014 SqFt