Suite number:
1D-8
Project:
Address:
Toronto C01, Ontario
Developer:
Republic Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
578 sqft
Occupancy Date:
May 2027
Price, CAD
$827,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.75%
Cumulative Return on Investment in Year 5
92.98%
Property Price at the End of Year 5
$1,067,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$20,700
2.5% on Occupancy
$20,700
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $546,000 |
| rent income | - | $7,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $197,000 |
| mortgage principal reduction | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $102,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $81,000 | $79,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $873,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| remaining balance payment | - | $124,000 | - | - | - | - | - | - | - | - | $124,000 |
| closing cost | - | $67,000 | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | $3,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $82,000 |
| mortgage payment | - | $14,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $346,000 |
| total expense investment | $41,000 | $208,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $660,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$126,795 | $28,000 | $32,000 | $35,000 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $214,000 |
| cumulative roi | $108 | $50 | $66 | $80 | $93 | $105 | $116 | $127 | $137 | $148 | $1,000 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $591,000 - $1,846,000
Avail. suites: 21
0—3.5 bd
376—1280 SqFt