Suite number:

226 - Q3BD

Project:
Address:
Toronto, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
904 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,037,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.53%

Cumulative Return on Investment in Year 5

95.88%

Property Price at the End of Year 5

$1,337,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$51,895
10% on Occupancy
$103,790
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$54,000$57,000$60,000$63,000$66,000$70,000$73,000$77,000$81,000$85,000$685,000
rent income-$21,000$32,000$34,000$35,000$37,000$38,000$40,000$42,000$44,000$323,000
mortgage principal reduction-$8,000$13,000$14,000$15,000$15,000$16,000$17,000$18,000$18,000$134,000
deposit interest$3,000$734--------$3,000
gst hst rebate-$24,000--------$24,000
total income return$56,000$111,000$105,000$111,000$116,000$122,000$128,000$134,000$140,000$147,000$1,170,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$52,000$104,000--------$156,000
remaining balance payment-$52,000--------$52,000
closing cost-$75,000--------$75,000
operating expense-$9,000$13,000$13,000$14,000$14,000$14,000$15,000$15,000$15,000$121,000
mortgage payment-$35,000$52,000$52,000$52,000$52,000$52,000$52,000$52,000$52,000$450,000
total expense investment$52,000$274,000$65,000$65,000$66,000$66,000$66,000$67,000$67,000$67,000$854,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$4,000-$162,792$40,000$45,000$50,000$56,000$61,000$67,000$73,000$80,000$315,000
cumulative roi$109$49$66$82$96$109$122$135$148$161$1,000
BLVD. Q
Address: Toronto, Ontario
Price Range: $481,000 - $1,278,000
Avail. suites: 22
0—3.5 bd
359—1212 SqFt