Suite number:
Q442
Project:
Address:
Toronto, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
442 sqft
Occupancy Date:
Jan 2029
Price, CAD
$778,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.02%
Cumulative Return on Investment in Year 5
104.20%
Property Price at the End of Year 5
$1,004,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$38,945
2.5% in 200 days
$19,473
2.5% in 365 days
$19,473
10% on Occupancy
$77,890
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $514,000 |
| rent income | - | - | - | $8,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $113,000 |
| mortgage principal reduction | - | - | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $71,000 |
| deposit interest | -$4,455 | $5,000 | $4,000 | $2,000 | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $47,000 | $49,000 | $85,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $729,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | $19,000 | - | $78,000 | - | - | - | - | - | - | $156,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $65,000 | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | $4,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $51,000 |
| mortgage payment | - | - | - | $20,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $254,000 |
| total expense investment | $58,000 | $19,000 | - | $166,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $525,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,369 | $28,000 | $49,000 | -$80,391 | $29,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $203,000 |
| cumulative roi | $69 | $107 | $170 | $92 | $104 | $115 | $125 | $134 | $143 | $152 | $1,000 |
Q Tower
Address: Toronto, Ontario
Price Range: $646,000 - $1,596,000
Avail. suites: 27
0—3 bd
346—917 SqFt