Suite number:
802 - G4
Project:
Address:
Toronto, Ontario
Developer:
Urban Capital
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1450 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,469,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
60.78%
Cumulative Return on Investment in Year 5
288.16%
Property Price at the End of Year 5
$1,893,000
Deposit Schedule
$5 at Signing
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 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $104,000 | $109,000 | $115,000 | $121,000 | $969,000 |
| rent income | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $616,000 |
| mortgage principal reduction | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $227,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $169,000 | $152,000 | $160,000 | $167,000 | $175,000 | $184,000 | $193,000 | $202,000 | $212,000 | $222,000 | $1,836,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $216,000 |
| mortgage payment | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $736,000 |
| total expense investment | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $98,000 | $952,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $76,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $97,000 | $106,000 | $115,000 | $125,000 | $885,000 |
| cumulative roi | $305 | $274 | $273 | $279 | $288 | $300 | $314 | $330 | $348 | $368 | $3,000 |
Reina Condos
Address: Toronto, Ontario
Price Range: $549,000 - $1,469,000
Avail. suites: 8
1—3.5 bd
520—1485 SqFt