Suite number:

1605

Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1605 sqft
Occupancy Date:
Jun 2028
Price, CAD
$3,029,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

23.75%

Cumulative Return on Investment in Year 5

109.51%

Property Price at the End of Year 5

$3,903,000

Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$151,495
5% in 180 days
$151,495
5% in 540 days
$151,495
5% in 900 days
$151,495
5% on Occupancy
$151,495
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$157,000$166,000$174,000$183,000$193,000$203,000$214,000$225,000$236,000$249,000$2,000,000
rent income--$19,000$57,000$59,000$62,000$65,000$67,000$70,000$73,000$472,000
mortgage principal reduction--$12,000$38,000$40,000$42,000$44,000$46,000$48,000$51,000$320,000
deposit interest$8,000$28,000$50,000-------$86,000
gst hst rebate--$24,000-------$24,000
total income return$165,000$193,000$279,000$278,000$292,000$307,000$322,000$338,000$355,000$372,000$2,901,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$303,000$151,000$303,000-------$757,000
remaining balance payment-----------
closing cost--$165,000-------$165,000
operating expense--$12,000$37,000$38,000$38,000$39,000$40,000$41,000$42,000$287,000
mortgage payment--$51,000$152,000$152,000$152,000$152,000$152,000$152,000$152,000$1,113,000
total expense investment$303,000$151,000$531,000$188,000$189,000$190,000$191,000$192,000$193,000$194,000$2,322,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$137,940$42,000-$251,381$90,000$103,000$117,000$131,000$146,000$162,000$179,000$579,000
cumulative roi$54$79$86$99$110$119$128$136$144$152$1,000
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt