Suite number:
1A+D
Project:
Address:
Toronto, Ontario
Developer:
Capital Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
503 sqft
Occupancy Date:
Jan 2027
Price, CAD
$911,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.93%
Cumulative Return on Investment in Year 5
88.86%
Property Price at the End of Year 5
$1,175,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$22,798
2.5% in 180 days
$22,798
5% in 360 days
$45,595
10% on Occupancy
$91,190
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $602,000 |
| rent income | - | $9,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $176,000 |
| mortgage principal reduction | - | $6,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $115,000 |
| deposit interest | $1,000 | $2,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $90,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $110,000 | $115,000 | $920,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $91,000 | $91,000 | - | - | - | - | - | - | - | - | $182,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | $5,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $85,000 |
| mortgage payment | - | $23,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $388,000 |
| total expense investment | $91,000 | $189,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $725,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,543 | -$98,299 | $27,000 | $31,000 | $35,000 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $195,000 |
| cumulative roi | $53 | $49 | $64 | $77 | $89 | $99 | $109 | $119 | $128 | $137 | $926 |
Park Road Condos
Address: Toronto, Ontario
Price Range: $681,000 - $2,000,000
Avail. suites: 33
0—3.5 bd
329—1542 SqFt