Suite number:
1F+11 (LSQ 2)
Project:
Address:
Toronto, Ontario
Developer:
Almadev
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
480 sqft
Occupancy Date:
Jan 2029
Price, CAD
$599,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.10%
Cumulative Return on Investment in Year 5
105.48%
Property Price at the End of Year 5
$773,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 60 days
$3,000
10% in 365 days
$59,990
5% in 820 days
$29,995
0% on Occupancy
$3,000
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
| rent income | - | - | - | $11,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $126,000 |
| mortgage principal reduction | - | - | - | $5,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $57,000 |
| deposit interest | $216 | $3,000 | $5,000 | $1,000 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $31,000 | $36,000 | $39,000 | $78,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $612,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $3,000 | $60,000 | $30,000 | $3,000 | - | - | - | - | - | - | $96,000 |
| remaining balance payment | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| closing cost | - | - | - | $57,000 | - | - | - | - | - | - | $57,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $52,000 |
| mortgage payment | - | - | - | $20,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $200,000 |
| total expense investment | $3,000 | $60,000 | $30,000 | $109,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $430,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $28,000 | -$23,906 | $9,000 | -$31,747 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $42,000 | $182,000 |
| cumulative roi | $313 | $96 | $107 | $92 | $105 | $118 | $129 | $140 | $151 | $162 | $1,000 |
LSQ 1 & 2
Address: Toronto, Ontario
Price Range: $600,000 - $1,216,000
Avail. suites: 29
1—3.5 bd
459—1134 SqFt