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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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