Suite number:
2012
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2012 sqft
Occupancy Date:
Jun 2028
Price, CAD
$4,574,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.59%
Cumulative Return on Investment in Year 5
107.92%
Property Price at the End of Year 5
$5,894,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$228,745
5% in 180 days
$228,745
5% in 540 days
$228,745
5% in 900 days
$228,745
5% on Occupancy
$228,745
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 | $237,000 | $250,000 | $263,000 | $277,000 | $291,000 | $306,000 | $322,000 | $339,000 | $357,000 | $375,000 | $3,019,000 |
rent income | - | - | $23,000 | $71,000 | $74,000 | $78,000 | $81,000 | $84,000 | $88,000 | $92,000 | $591,000 |
mortgage principal reduction | - | - | $19,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $484,000 |
deposit interest | $12,000 | $42,000 | $75,000 | - | - | - | - | - | - | - | $129,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $249,000 | $292,000 | $405,000 | $406,000 | $426,000 | $447,000 | $469,000 | $493,000 | $518,000 | $543,000 | $4,247,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $457,000 | $229,000 | $457,000 | - | - | - | - | - | - | - | $1,144,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | $242,000 | - | - | - | - | - | - | - | $242,000 |
operating expense | - | - | $16,000 | $48,000 | $49,000 | $51,000 | $52,000 | $53,000 | $54,000 | $55,000 | $378,000 |
mortgage payment | - | - | $76,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $1,680,000 |
total expense investment | $457,000 | $229,000 | $792,000 | $277,000 | $279,000 | $280,000 | $281,000 | $282,000 | $283,000 | $284,000 | $3,444,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$208,278 | $63,000 | -$387,396 | $128,000 | $147,000 | $167,000 | $189,000 | $211,000 | $234,000 | $259,000 | $804,000 |
cumulative roi | $54 | $79 | $85 | $98 | $108 | $117 | $125 | $133 | $140 | $148 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt