Suite number:

1B (Tower Collection)

Address:
Toronto, Ontario
Developer:
State Building Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
533 sqft
Occupancy Date:
Jan 2028
Price, CAD
$839,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.72%

Cumulative Return on Investment in Year 5

98.04%

Property Price at the End of Year 5

$1,082,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$41,995
5% in 120 days
$41,995
2.5% in 300 days
$20,998
2.5% in 500 days
$20,998
5% on Occupancy
$41,995
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$44,000$46,000$48,000$51,000$53,000$56,000$59,000$62,000$66,000$69,000$554,000
rent income--$6,000$13,000$13,000$14,000$14,000$15,000$16,000$16,000$107,000
mortgage principal reduction--$5,000$11,000$11,000$12,000$12,000$13,000$13,000$14,000$91,000
deposit interest$3,000$7,000$3,000-------$13,000
gst hst rebate--$24,000-------$24,000
total income return$47,000$53,000$86,000$74,000$78,000$82,000$86,000$90,000$95,000$99,000$790,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$105,000$21,000$42,000-------$168,000
remaining balance payment-----------
closing cost--$67,000-------$67,000
operating expense--$4,000$8,000$8,000$8,000$8,000$9,000$9,000$9,000$62,000
mortgage payment--$21,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$315,000
total expense investment$105,000$21,000$134,000$50,000$50,000$50,000$50,000$51,000$51,000$51,000$613,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$58,179$32,000-$47,512$24,000$28,000$32,000$35,000$40,000$44,000$48,000$177,000
cumulative roi$45$79$76$88$98$107$116$124$132$139$1,000
Southport in Swansea
Address: Toronto, Ontario
Price Range: $750,000 - $1,187,000
Avail. suites: 43
1—3 bd
390—812 SqFt