Suite number:

Q488

Project:
Address:
Toronto, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
488 sqft
Occupancy Date:
Jan 2029
Price, CAD
$837,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.16%

Cumulative Return on Investment in Year 5

100.00%

Property Price at the End of Year 5

$1,079,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$41,895
2.5% in 200 days
$20,948
2.5% in 365 days
$20,948
10% on Occupancy
$83,790
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$43,000$46,000$48,000$51,000$53,000$56,000$59,000$62,000$65,000$69,000$553,000
rent income---$8,000$12,000$12,000$13,000$13,000$14,000$14,000$86,000
mortgage principal reduction---$7,000$11,000$11,000$12,000$12,000$13,000$14,000$79,000
deposit interest-$4,428$5,000$4,000$1,000------$6,000
gst hst rebate---$24,000------$24,000
total income return$39,000$51,000$53,000$90,000$76,000$80,000$84,000$88,000$92,000$97,000$748,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$63,000$21,000-$84,000------$168,000
remaining balance payment-----------
closing cost---$67,000------$67,000
operating expense---$5,000$8,000$8,000$8,000$8,000$8,000$9,000$54,000
mortgage payment---$28,000$42,000$42,000$42,000$42,000$42,000$42,000$280,000
total expense investment$63,000$21,000-$184,000$50,000$50,000$50,000$50,000$50,000$51,000$568,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$23,824$30,000$53,000-$93,566$26,000$30,000$33,000$37,000$42,000$46,000$179,000
cumulative roi$69$107$170$90$100$109$117$125$133$140$1,000
Q Tower
Address: Toronto, Ontario
Price Range: $646,000 - $1,596,000
Avail. suites: 28
0—3 bd
346—917 SqFt