Suite number:
650 (Balcony)
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
650 sqft
Occupancy Date:
Sep 2028
Price, CAD
$894,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.87%
Cumulative Return on Investment in Year 5
105.80%
Property Price at the End of Year 5
$1,153,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$44,745
2.5% in 120 days
$22,373
2.5% in 270 days
$22,373
2.5% in 540 days
$22,373
2.5% in 720 days
$22,373
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $591,000 |
| rent income | - | - | $2,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $183,000 |
| mortgage principal reduction | - | - | $901 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $91,000 |
| deposit interest | -$2,780 | $9,000 | $6,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $57,000 | $60,000 | $112,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $117,000 | $901,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $89,000 | $45,000 | $45,000 | - | - | - | - | - | - | - | $179,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $69,000 | - | - | - | - | - | - | - | $69,000 |
| operating expense | - | - | $841 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $77,000 |
| mortgage payment | - | - | $4,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $317,000 |
| total expense investment | $89,000 | $45,000 | $119,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $642,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$45,868 | $13,000 | -$58,254 | $57,000 | $37,000 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $258,000 |
| cumulative roi | $52 | $75 | $67 | $93 | $106 | $118 | $129 | $140 | $151 | $161 | $1,000 |
8 Temple
Address: Toronto, Ontario
Price Range: $720,000 - $1,155,000
Avail. suites: 25
1—3.5 bd
447—1351 SqFt