Suite number:
2BH
Project:
Address:
Toronto, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
704 sqft
Occupancy Date:
Dec 2028
Price, CAD
$721,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.06%
Cumulative Return on Investment in Year 5
105.28%
Property Price at the End of Year 5
$930,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$36,100
2.5% in 210 days
$18,050
2.5% in 600 days
$18,050
10% on Occupancy
$72,199
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 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $477,000 |
| rent income | - | - | - | $12,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $152,000 |
| mortgage principal reduction | - | - | - | $5,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $67,000 |
| deposit interest | -$3,995 | $4,000 | $4,000 | $1,000 | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $44,000 | $45,000 | $86,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $725,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | $18,000 | - | $72,000 | - | - | - | - | - | - | $144,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $62,000 | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | - | $6,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $68,000 |
| mortgage payment | - | - | - | $21,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $238,000 |
| total expense investment | $54,000 | $18,000 | - | $161,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $513,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$20,601 | $26,000 | $45,000 | -$75,174 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $50,000 | $213,000 |
| cumulative roi | $69 | $107 | $170 | $92 | $105 | $118 | $129 | $140 | $151 | $162 | $1,000 |
The Clove
Address: Toronto, Ontario
Price Range: $444,000 - $1,007,000
Avail. suites: 18
0—3.5 bd
373—1091 SqFt