Suite number:
1109 - 1BDJ
Project:
Address:
Toronto, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
584 sqft
Occupancy Date:
Mar 2026
Price, CAD
$674,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.39%
Cumulative Return on Investment in Year 5
85.74%
Property Price at the End of Year 5
$870,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$16,875
2.5% on Occupancy
$16,875
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $446,000 |
| rent income | $10,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $197,000 |
| mortgage principal reduction | $5,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $99,000 |
| deposit interest | $320 | - | - | - | - | - | - | - | - | - | $320 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $74,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $765,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| remaining balance payment | $101,000 | - | - | - | - | - | - | - | - | - | $101,000 |
| closing cost | $60,000 | - | - | - | - | - | - | - | - | - | $60,000 |
| operating expense | $5,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $89,000 |
| mortgage payment | $20,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $324,000 |
| total expense investment | $220,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $609,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$145,942 | $21,000 | $23,000 | $26,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $48,000 | $156,000 |
| cumulative roi | $31 | $47 | $61 | $74 | $86 | $97 | $108 | $118 | $128 | $139 | $889 |
WestBend Residences
Address: Toronto, Ontario
Price Range: $516,000 - $1,067,000
Avail. suites: 32
0—3.5 bd
427—1118 SqFt