Suite number:
1+F 2 (LSQ 2)
Project:
Address:
Toronto, Ontario
Developer:
Almadev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
626 sqft
Occupancy Date:
Jan 2029
Price, CAD
$696,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.89%
Cumulative Return on Investment in Year 5
107.31%
Property Price at the End of Year 5
$898,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 60 days
$3,000
10% in 365 days
$69,690
5% in 847 days
$34,845
0% on Occupancy
$3,000
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $460,000 |
| rent income | - | - | - | $9,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $133,000 |
| mortgage principal reduction | - | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $64,000 |
| deposit interest | $215 | $4,000 | $5,000 | $2,000 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $42,000 | $45,000 | $82,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $693,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $3,000 | $70,000 | $35,000 | $3,000 | - | - | - | - | - | - | $111,000 |
| remaining balance payment | - | - | - | $29,000 | - | - | - | - | - | - | $29,000 |
| closing cost | - | - | - | $61,000 | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | - | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $62,000 |
| mortgage payment | - | - | - | $17,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $227,000 |
| total expense investment | $3,000 | $70,000 | $35,000 | $115,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $490,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $33,000 | -$27,796 | $10,000 | -$33,122 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $203,000 |
| cumulative roi | $364 | $98 | $108 | $95 | $107 | $119 | $129 | $140 | $150 | $160 | $1,000 |
LSQ 1 & 2
Address: Toronto, Ontario
Price Range: $600,000 - $1,216,000
Avail. suites: 29
1—3.5 bd
459—1134 SqFt