Suite number:
Q450
Project:
Address:
Toronto, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
450 sqft
Occupancy Date:
Jan 2029
Price, CAD
$789,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.99%
Cumulative Return on Investment in Year 5
99.73%
Property Price at the End of Year 5
$1,018,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$39,495
2.5% in 200 days
$19,748
2.5% in 365 days
$19,748
10% on Occupancy
$78,990
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $521,000 |
| rent income | - | - | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $79,000 |
| mortgage principal reduction | - | - | - | $6,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $75,000 |
| deposit interest | -$4,174 | $5,000 | $4,000 | $1,000 | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $48,000 | $50,000 | $86,000 | $71,000 | $75,000 | $78,000 | $82,000 | $87,000 | $91,000 | $704,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $59,000 | $20,000 | - | $79,000 | - | - | - | - | - | - | $158,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $65,000 | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $50,000 |
| mortgage payment | - | - | - | $26,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $264,000 |
| total expense investment | $59,000 | $20,000 | - | $175,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $537,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,459 | $28,000 | $50,000 | -$88,833 | $24,000 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $168,000 |
| cumulative roi | $69 | $107 | $170 | $89 | $100 | $109 | $117 | $125 | $132 | $139 | $1,000 |
Q Tower
Address: Toronto, Ontario
Price Range: $646,000 - $1,596,000
Avail. suites: 28
0—3 bd
346—917 SqFt