Suite number:
1I-2
Project:
Address:
Toronto, Ontario
Developer:
First Avenue Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
574 sqft
Occupancy Date:
Sep 2028
Price, CAD
$559,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.43%
Cumulative Return on Investment in Year 5
105.13%
Property Price at the End of Year 5
$721,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$27,995
5% in 180 days
$27,995
5% in 365 days
$27,995
5% on Occupancy
$27,995
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 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $370,000 |
| rent income | - | - | $1,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $108,000 |
| mortgage principal reduction | - | - | $564 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $57,000 |
| deposit interest | $1,000 | $5,000 | $4,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $36,000 | $38,000 | $78,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $569,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | $28,000 | $28,000 | - | - | - | - | - | - | - | $112,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $56,000 | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | - | $588 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $54,000 |
| mortgage payment | - | - | $2,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $199,000 |
| total expense investment | $56,000 | $28,000 | $87,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $420,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,490 | $8,000 | -$49,005 | $43,000 | $22,000 | $24,000 | $27,000 | $30,000 | $33,000 | $36,000 | $149,000 |
| cumulative roi | $54 | $79 | $65 | $94 | $105 | $116 | $126 | $135 | $144 | $154 | $1,000 |
Wilson West
Address: Toronto, Ontario
Price Range: $493,000 - $980,000
Avail. suites: 38
0—3 bd
457—1129 SqFt