Suite number:
1D (Bridgeport Collection)
Project:
Address:
Toronto, Ontario
Developer:
State Building Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
507 sqft
Occupancy Date:
Jan 2028
Price, CAD
$809,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.00%
Cumulative Return on Investment in Year 5
95.17%
Property Price at the End of Year 5
$1,043,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,495
5% in 120 days
$40,495
2.5% in 300 days
$20,248
2.5% in 500 days
$20,248
5% on Occupancy
$40,495
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 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $534,000 |
| rent income | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $106,000 |
| mortgage principal reduction | - | - | $7,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $91,000 |
| deposit interest | $3,000 | $6,000 | $1,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $51,000 | $88,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $767,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $101,000 | $20,000 | $40,000 | - | - | - | - | - | - | - | $162,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $66,000 | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $62,000 |
| mortgage payment | - | - | $30,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $314,000 |
| total expense investment | $101,000 | $20,000 | $142,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $604,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$56,232 | $31,000 | -$53,884 | $24,000 | $27,000 | $31,000 | $34,000 | $38,000 | $42,000 | $47,000 | $163,000 |
| cumulative roi | $44 | $79 | $73 | $85 | $95 | $104 | $113 | $121 | $129 | $137 | $980 |
Southport in Swansea
Address: Toronto, Ontario
Price Range: $750,000 - $1,187,000
Avail. suites: 43
1—3 bd
390—812 SqFt