Suite number:
501
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
501 sqft
Occupancy Date:
Sep 2028
Price, CAD
$749,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.48%
Cumulative Return on Investment in Year 5
107.82%
Property Price at the End of Year 5
$966,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$37,495
2.5% in 120 days
$18,748
2.5% in 270 days
$18,748
2.5% in 540 days
$18,748
2.5% in 720 days
$18,748
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $495,000 |
| rent income | - | - | $3,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $143,000 |
| mortgage principal reduction | - | - | $2,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $77,000 |
| deposit interest | $3,000 | $7,000 | $5,000 | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $48,000 | $76,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $755,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | $37,000 | $37,000 | - | - | - | - | - | - | - | $150,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $63,000 | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | - | $1,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $61,000 |
| mortgage payment | - | - | $6,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $269,000 |
| total expense investment | $75,000 | $37,000 | $109,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $544,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,981 | $11,000 | -$32,113 | $27,000 | $30,000 | $34,000 | $37,000 | $41,000 | $46,000 | $50,000 | $211,000 |
| cumulative roi | $56 | $80 | $82 | $96 | $108 | $119 | $130 | $140 | $150 | $160 | $1,000 |
8 Temple
Address: Toronto, Ontario
Price Range: $720,000 - $1,155,000
Avail. suites: 25
1—3.5 bd
447—1351 SqFt