Suite number:
2B-14
Project:
Address:
Toronto C01, Ontario
Developer:
Republic Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
795 sqft
Occupancy Date:
May 2027
Price, CAD
$1,157,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.68%
Cumulative Return on Investment in Year 5
90.52%
Property Price at the End of Year 5
$1,492,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$28,950
2.5% on Occupancy
$28,950
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 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $764,000 |
| rent income | - | $8,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $227,000 |
| mortgage principal reduction | - | $5,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $143,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $102,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $147,000 | $1,163,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | - | - | - | - | - | - | - | - | - | $58,000 |
| remaining balance payment | - | $174,000 | - | - | - | - | - | - | - | - | $174,000 |
| closing cost | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | $4,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $109,000 |
| mortgage payment | - | $19,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $483,000 |
| total expense investment | $58,000 | $277,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $904,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$175,028 | $35,000 | $40,000 | $45,000 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $259,000 |
| cumulative roi | $108 | $49 | $65 | $79 | $91 | $101 | $112 | $121 | $131 | $140 | $996 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $591,000 - $1,846,000
Avail. suites: 21
0—3.5 bd
376—1280 SqFt