Suite number:
CAMBRIDGE (Bespoke Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1615 sqft
Occupancy Date:
Jan 2027
Price, CAD
$3,240,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.14%
Cumulative Return on Investment in Year 5
90.73%
Property Price at the End of Year 5
$4,176,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$162,045
5% in 148 days
$162,045
5% in 482 days
$162,045
5% on Occupancy
$162,045
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 | $169,000 | $177,000 | $187,000 | $196,000 | $206,000 | $217,000 | $228,000 | $240,000 | $253,000 | $266,000 | $2,140,000 |
| rent income | - | $28,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $565,000 |
| mortgage principal reduction | - | $20,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $54,000 | $57,000 | $409,000 |
| deposit interest | $10,000 | $15,000 | - | - | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $178,000 | $265,000 | $285,000 | $299,000 | $314,000 | $330,000 | $346,000 | $363,000 | $381,000 | $400,000 | $3,163,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $324,000 | $324,000 | - | - | - | - | - | - | - | - | $648,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $175,000 | - | - | - | - | - | - | - | - | $175,000 |
| operating expense | - | $14,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $34,000 | $263,000 |
| mortgage payment | - | $81,000 | $162,000 | $162,000 | $162,000 | $162,000 | $162,000 | $162,000 | $162,000 | $162,000 | $1,380,000 |
| total expense investment | $324,000 | $595,000 | $191,000 | $192,000 | $192,000 | $193,000 | $194,000 | $194,000 | $195,000 | $196,000 | $2,466,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$145,773 | -$330,149 | $94,000 | $108,000 | $122,000 | $137,000 | $152,000 | $169,000 | $186,000 | $204,000 | $697,000 |
| 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