Suite number:
1022 (Terrace)
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1022 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,300,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.74%
Cumulative Return on Investment in Year 5
114.11%
Property Price at the End of Year 5
$1,676,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$65,045
2.5% in 120 days
$32,523
2.5% in 270 days
$32,523
2.5% in 540 days
$32,523
2.5% in 720 days
$32,523
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $859,000 |
| rent income | - | - | - | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $284,000 |
| mortgage principal reduction | - | - | - | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $130,000 |
| deposit interest | $5,000 | $12,000 | $10,000 | - | - | - | - | - | - | - | $28,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $73,000 | $84,000 | $85,000 | $154,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $174,000 | $1,325,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $130,000 | $65,000 | $65,000 | - | - | - | - | - | - | - | $260,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $85,000 | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | - | - | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $117,000 |
| mortgage payment | - | - | - | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $456,000 |
| total expense investment | $130,000 | $65,000 | $151,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $919,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,238 | $19,000 | -$65,652 | $74,000 | $56,000 | $62,000 | $69,000 | $76,000 | $83,000 | $91,000 | $406,000 |
| cumulative roi | $56 | $80 | $76 | $100 | $114 | $127 | $139 | $150 | $161 | $173 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $720,000 - $1,785,000
Avail. suites: 24
1—3.5 bd
447—1351 SqFt