Suite number:
OXFORD (Bespoke Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1500 sqft
Occupancy Date:
Jan 2027
Price, CAD
$3,009,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.12%
Cumulative Return on Investment in Year 5
90.80%
Property Price at the End of Year 5
$3,878,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$150,495
5% in 148 days
$150,495
5% in 482 days
$150,495
5% on Occupancy
$150,495
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 | $157,000 | $165,000 | $173,000 | $182,000 | $192,000 | $202,000 | $212,000 | $223,000 | $235,000 | $247,000 | $1,987,000 |
| rent income | - | $26,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $525,000 |
| mortgage principal reduction | - | $18,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $380,000 |
| deposit interest | $9,000 | $14,000 | - | - | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $166,000 | $248,000 | $265,000 | $278,000 | $292,000 | $306,000 | $321,000 | $337,000 | $354,000 | $372,000 | $2,939,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $301,000 | $301,000 | - | - | - | - | - | - | - | - | $602,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $164,000 | - | - | - | - | - | - | - | - | $164,000 |
| operating expense | - | $13,000 | $27,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $31,000 | $31,000 | $244,000 |
| mortgage payment | - | $75,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $1,281,000 |
| total expense investment | $301,000 | $553,000 | $177,000 | $178,000 | $179,000 | $179,000 | $180,000 | $181,000 | $181,000 | $182,000 | $2,291,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$135,383 | -$305,863 | $87,000 | $100,000 | $113,000 | $127,000 | $142,000 | $157,000 | $173,000 | $190,000 | $648,000 |
| cumulative roi | $55 | $49 | $65 | $79 | $91 | $102 | $112 | $121 | $130 | $139 | $942 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $855,000 - $4,975,000
Avail. suites: 10
1—2.5 bd
454—2482 SqFt