Suite number:
401 - 3F-T
Project:
Address:
Toronto W08, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
930 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,061,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.03%
Cumulative Return on Investment in Year 5
107.94%
Property Price at the End of Year 5
$1,368,000
Deposit Schedule
$7,500 at Signing
Total up to 5% in 30 days
$53,100
5% in 126 days
$53,100
5% in 491 days
$53,100
5% on Occupancy
$53,100
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 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $701,000 |
| rent income | - | - | $19,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $284,000 |
| mortgage principal reduction | - | - | $8,000 | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $117,000 |
| deposit interest | $4,000 | $10,000 | $3,000 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $59,000 | $69,000 | $115,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $1,144,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $106,000 | $53,000 | $53,000 | - | - | - | - | - | - | - | $212,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $76,000 | - | - | - | - | - | - | - | $76,000 |
| operating expense | - | - | $8,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $115,000 |
| mortgage payment | - | - | $31,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $403,000 |
| total expense investment | $106,000 | $53,000 | $168,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $806,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,871 | $15,000 | -$53,478 | $44,000 | $49,000 | $54,000 | $60,000 | $66,000 | $72,000 | $78,000 | $337,000 |
| cumulative roi | $56 | $80 | $78 | $94 | $108 | $121 | $134 | $146 | $159 | $171 | $1,000 |
JOYA Condos
Address: Toronto W08, Ontario
Price Range: $460,000 - $1,245,000
Avail. suites: 21
0—3 bd
336—1094 SqFt