Suite number:
223 - E7
Project:
Address:
Toronto, Ontario
Developer:
Urban Capital
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1355 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,099,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
81.56%
Cumulative Return on Investment in Year 5
392.37%
Property Price at the End of Year 5
$1,416,000
Deposit Schedule
$5 at Signing
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $725,000 |
| rent income | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $64,000 | $66,000 | $69,000 | $576,000 |
| mortgage principal reduction | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $169,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $142,000 | $124,000 | $130,000 | $136,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $1,495,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $193,000 |
| mortgage payment | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $550,000 |
| total expense investment | $72,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $743,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $70,000 | $51,000 | $56,000 | $62,000 | $68,000 | $75,000 | $81,000 | $88,000 | $96,000 | $104,000 | $752,000 |
| cumulative roi | $413 | $365 | $363 | $375 | $392 | $415 | $442 | $475 | $512 | $557 | $4,000 |
Reina Condos
Address: Toronto, Ontario
Price Range: $549,000 - $1,469,000
Avail. suites: 8
1—3.5 bd
520—1485 SqFt