Extras: stunning newer cricket home in club neighbourhood. Richard Wengle architect and Mark Hartley ..… twitter.com/i/web/status/8…

Ex: 500 square feet.

Ex: $1,500/month

Ex: 5 years

(Forecasted 2-5% increase per year)

(Source: TREB – 5.82% compounded annual growth in Toronto over the past 30 years)

Ex: 0.52 per square foot

Ex: 30 years

Ex: $150/year

(Optional ­Service - CONNECT offers free service for 1 year)

(current City of Toronto property tax rate is 0.7056037%)

(Insurance & Maintenance Fees Ex: 2%)


YEAR 1 YEAR 5 YEAR 10 YEAR 25
INITIAL PURCHASE PRICE
FUTURE PURCHASE PRICE
FUTURE PRICE PER SQ. FT.
RENT PER YEAR
RENT PER MONTH
PROPERTY TAXES
INSURANCE
CONDO MAINTENANCE FEES
PROPERTY MANAGEMENT FEE
ANNUAL INCOME LESS EXPENSES
ANNUAL MORTGAGE PMTS
NET CASH FLOW
PRINCIPAL PAID DOWN
NET INCOME
ANNUAL APPRECIATION
TOTAL ANNUAL ROI
TOTAL PROFIT (CASH FLOW + SELLING PROFIT)
RETURN ON INVESTED CAPITAL
Ryan is a shrewd condo investor with an amazing knowledge of the local market and an impressive relationship with all of the developers we've worked with, saving us THOUSANDS!! - Michael