Suite number:
A12
Project:
Address:
Toronto E08, Ontario
Developer:
Skale Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
430 sqft
Occupancy Date:
Mar 2028
Price, CAD
$517,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.42%
Cumulative Return on Investment in Year 5
101.80%
Property Price at the End of Year 5
$666,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$12,925
2.5% in 90 days
$12,925
2.5% in 365 days
$12,925
2.5% in 540 days
$12,925
2.5% in 720 days
$12,925
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 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $341,000 |
| rent income | - | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $84,000 |
| mortgage principal reduction | - | - | $2,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $54,000 |
| deposit interest | $1,000 | $5,000 | $4,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $28,000 | $33,000 | $62,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $513,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | $39,000 | $39,000 | - | - | - | - | - | - | - | $103,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | - | $2,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $47,000 |
| mortgage payment | - | - | $6,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $188,000 |
| total expense investment | $26,000 | $39,000 | $101,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $392,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$5,623 | -$39,035 | $16,000 | $18,000 | $21,000 | $23,000 | $26,000 | $28,000 | $31,000 | $121,000 |
| cumulative roi | $108 | $95 | $80 | $92 | $102 | $111 | $120 | $128 | $137 | $145 | $1,000 |
Residences at Bluffers Park
Address: Toronto E08, Ontario
Price Range: $517,000 - $1,156,000
Avail. suites: 20
1—3.5 bd
430—1082 SqFt