Suite number:
1025 - Dunvegan 706
Project:
Address:
Toronto, Ontario
Developer:
Parallax Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
706 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,199,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.54%
Cumulative Return on Investment in Year 5
82.85%
Property Price at the End of Year 5
$1,546,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$60,000
5% in 120 days
$60,000
10% on Occupancy
$119,999
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $792,000 |
| rent income | $9,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $233,000 |
| mortgage principal reduction | $6,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $172,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $103,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $130,000 | $136,000 | $143,000 | $150,000 | $1,222,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $240,000 | - | - | - | - | - | - | - | - | - | $240,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| operating expense | $5,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $118,000 |
| mortgage payment | $25,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $566,000 |
| total expense investment | $351,000 | $72,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $1,005,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$248,224 | $30,000 | $35,000 | $40,000 | $45,000 | $51,000 | $57,000 | $63,000 | $69,000 | $76,000 | $217,000 |
| cumulative roi | $28 | $45 | $60 | $72 | $83 | $93 | $102 | $112 | $120 | $129 | $844 |
South Forest Hill Residences
Address: Toronto, Ontario
Price Range: $850,000 - $4,461,000
Avail. suites: 26
0—3.5 bd
416—2423 SqFt