Suite number:
A6-2 (Tower I)
Project:
Address:
Toronto, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
508 sqft
Occupancy Date:
Jan 2027
Price, CAD
$722,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.54%
Cumulative Return on Investment in Year 5
84.37%
Property Price at the End of Year 5
$931,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$36,150
1% on Occupancy
$7,230
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 | $37,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $477,000 |
| rent income | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $123,000 |
| mortgage principal reduction | - | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $95,000 |
| deposit interest | $2,000 | $432 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $80,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $80,000 | $84,000 | $89,000 | $720,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | $7,000 | - | - | - | - | - | - | - | - | $43,000 |
| remaining balance payment | - | $101,000 | - | - | - | - | - | - | - | - | $101,000 |
| closing cost | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $73,000 |
| mortgage payment | - | $27,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $317,000 |
| total expense investment | $36,000 | $204,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $597,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$124,214 | $19,000 | $22,000 | $25,000 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $124,000 |
| cumulative roi | $108 | $49 | $62 | $74 | $84 | $94 | $103 | $111 | $119 | $127 | $932 |
The Dawes
Address: Toronto, Ontario
Price Range: $661,000 - $1,116,000
Avail. suites: 30
1—3.5 bd
437—1055 SqFt