Suite number:
2111 -D 818
Project:
Address:
Toronto, Ontario
Developer:
Diamondcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
818 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,292,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.84%
Cumulative Return on Investment in Year 5
90.78%
Property Price at the End of Year 5
$1,666,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$64,650
5% in 365 days
$64,650
10% on Occupancy
$129,299
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 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $853,000 |
| rent income | - | $14,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $286,000 |
| mortgage principal reduction | - | $8,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $163,000 |
| deposit interest | -$4 | $3,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $120,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $153,000 | $160,000 | $168,000 | $1,329,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | $194,000 | - | - | - | - | - | - | - | - | $259,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $85,000 | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | $7,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $123,000 |
| mortgage payment | - | $32,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $550,000 |
| total expense investment | $65,000 | $318,000 | $78,000 | $79,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $1,018,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$198,309 | $42,000 | $47,000 | $53,000 | $59,000 | $66,000 | $73,000 | $80,000 | $87,000 | $312,000 |
| cumulative roi | $104 | $48 | $64 | $78 | $91 | $102 | $113 | $124 | $134 | $144 | $1,000 |
Celeste Condominiums
Address: Toronto, Ontario
Price Range: $774,000 - $1,294,000
Avail. suites: 12
1—3.5 bd
437—868 SqFt