Suite number:
1C - Suite 2811
Project:
Address:
Toronto, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
614 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,602,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.99%
Cumulative Return on Investment in Year 5
92.27%
Property Price at the End of Year 5
$2,065,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$80,145
5% in 90 days
$80,145
5% in 120 days
$80,145
5% on Occupancy
$80,145
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 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $132,000 | $1,058,000 |
| rent income | - | $5,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $207,000 |
| mortgage principal reduction | - | $5,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $195,000 |
| deposit interest | $10,000 | $9,000 | - | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $93,000 | $131,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $180,000 | $189,000 | $1,503,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $240,000 | $80,000 | - | - | - | - | - | - | - | - | $321,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $98,000 | - | - | - | - | - | - | - | - | $98,000 |
| operating expense | - | $3,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $107,000 |
| mortgage payment | - | $20,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $662,000 |
| total expense investment | $240,000 | $201,000 | $92,000 | $92,000 | $93,000 | $93,000 | $93,000 | $94,000 | $94,000 | $94,000 | $1,187,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$147,206 | -$70,179 | $42,000 | $48,000 | $55,000 | $62,000 | $69,000 | $77,000 | $86,000 | $94,000 | $316,000 |
| cumulative roi | $39 | $53 | $69 | $81 | $92 | $102 | $111 | $120 | $128 | $136 | $930 |
One Delisle
Address: Toronto, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 57
0—3.5 bd
308—3625 SqFt