only 10 units - first come first served...minto westside king west investment opportunity...

34
Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker and Aaron Charles’ team has countless pre-construction stacked town home projects in the pipeline for the last quarter of the year. In the meantime, Aaron and I thought that we would source downtown core valuable pre-construction condos for our investors. But what we offering is more than just a deal! Not only have we negotiated a volume discount with developers (Make Money On The Buy!), we are also showing investors - in a private strategy consultation, a 5 to 10 year plan - how to cash flow “positive” with a turn-key short-term rental setup, ensuring their capital (deposit with the builder) is returning more than 5% a year! That’s the value we bring in (the $2,500 consultation), Aaron’s experience and expertise with every single development project going up in the city (he knows what project is outstanding and what project is deceptive), our relationships, our negotiation power to secure 20-30 units at a discount that we pass on to our investors, and our extensive hands-on experience with short-term rentals. Why Minto: Aaron has selected one specific project for our investors amongst the hundreds. $215,000 for a studio or below $400,000 for a Jr 2 bedr 2 bathrooms right downtown at Bathurst and Front. With a 2 year deposit payment plan! What else to ask? We only have 10 Units! And Monday night at 7pm, Aaron will show you why he purchased a unit last year at that specific location. And why you should! An additional Credit at Closing ($10,000 on the studio and $15,000 on the Jr 2 bedr/2 bath)* Strategy Session with Aaron for your 5-10 year plan including Executive rentals set up in your condo for higher ROI ($2,500) HST Rebate ► Access to DreamMaker Property Management Services to manage your Executive rental ► Exclusive Financing / Mortgage Pre-Approval with iBroker Power/The Mortgage Centre and Laure Ampilhac Negotiated Group Discount for Legal Services (Independent Legal Representation) to review the contract: $199 available with Joel Mixa (credited at closing). Regular $500. Reduced Closing Fee of $899 plus HST plus disbursements (Standard legal fee for a new construction purchase closing is $999.00 plus HST plus disbursements). Proforma Analysis provided once the Exclusivity Agreement is signed (Volume Discount only available through us) SERVICES COME PREPARED! 2 Pieces of ID 7 Post-Dated Regular Cheques Appointments at the Minto Sales Centre @ 700 King Street West Monday June 27 from 5:30pm (RSVP) * Aaron recommends the Studio and the Jr 2 Bedr/2 bath $2,500 for Consulting Services (Cheque payable to The Real Estate Assistance Program Inc.) Non-Refundable DEPOSIT $5,000 First deposit (Cheque payable to Bennett Jones LLP, in Trust.) ---------------------- $215.990 /$218.990

Upload: others

Post on 12-Jul-2020

3 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Minto Westside KING WEST

Investment Opportunity Pre-Construction Condo

Only 10 Units - First Come First servedDear Investor,

Dream Maker and Aaron Charles’ team has countless pre-construction stacked town home projects in the pipeline for the last quarter of the year. In the meantime, Aaron and I thought that we would source downtown core valuable pre-construction condos for our investors. But what we offering is more than just a deal!Not only have we negotiated a volume discount with developers (Make Money On The Buy!), we are also showing investors - in a private strategy consultation, a 5 to 10 year plan - how to cash flow “positive” with a turn-key short-term rental setup, ensuring their capital (deposit with the builder) is returning more than 5% a year! That’s the value we bring in (the $2,500 consultation), Aaron’s experience and expertise with every single development project going up in the city (he knows what project is outstanding and what project is deceptive), our relationships, our negotiation power to secure 20-30 units at a discount that we pass on to our investors, and our extensive hands-on experience with short-term rentals.

Why Minto:

Aaron has selected one specific project for our investors amongst the hundreds. $215,000 for a studio or below $400,000 for a Jr 2 bedr 2 bathrooms right downtown at Bathurst and Front. With a 2 year deposit payment plan! What else to ask?

We only have 10 Units! And Monday night at 7pm, Aaron will show you why he purchased a unit last year at that specific location. And why you should!

► An additional Credit at Closing ($10,000 on the studio and $15,000 on the Jr 2 bedr/2 bath)*

►►

Strategy Session with Aaron for your 5-10 year plan including Executive rentals set up in your condo for higher ROI ($2,500)HST Rebate

► Access to DreamMaker Property Management Services to manage your Executive rental► Exclusive Financing / Mortgage Pre-Approval with iBroker Power/The Mortgage Centre and Laure Ampilhac► Negotiated Group Discount for Legal Services (Independent Legal Representation) to review the contract: $199 available with

Joel Mixa (credited at closing). Regular $500.Reduced Closing Fee of $899 plus HST plus disbursements (Standard legal fee for a new construction purchase closing is$999.00 plus HST plus disbursements).

►Proforma Analysis provided once the Exclusivity Agreement is signed (Volume Discount only available through us)

SERVICES COME PREPARED! 2 Pieces of ID

7 Post-Dated Regular Cheques

Appointments at the Minto Sales Centre @ 700 King Street West Monday June 27 from 5:30pm (RSVP)

* Aaron recommends the Studio and the Jr 2 Bedr/2 bath

$2,500 for Consulting Services (Cheque payable to The Real Estate Assistance Program Inc.) Non-Refundable

DEPOSIT $5,000 First deposit (Cheque payable to Bennett Jones LLP, in Trust.)

----------------------

$215.990 /$218.990

Page 2: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Model / Sq.ft Outdoor From Floor Views

STARTING FROM PRICE Model / Sq.ft Outdoor

From Floor Views

STARTING FROM PRICE

Model / Sq.ft Outdoor From

Floor Views STARTING FROM PRICE

STUDIO

392 Balcony 4 W $264,990 520 Balcony 9 E $315,990 320 Balcony 6 E & W $214,490534 Balcony 4 E $303,490 355 Balcony 3 N $224,990540 Balcony 7 E $306,990

528 Balcony 5 W $336,990580 Juliet 2 S/W $360,990 525 Balcony 3 N $320,990

894 Balcony 17 N $551,990 544 Balcony 4 N $335,490941 Balcony 17 E $561,990 545 Balcony 3 E $324,990

562 Balcony 2 S $365,490 550 Terrace 3 N $336,990563 Balcony 2 S $367,490 577 Balcony 4 N $352,990600 Balcony 2 W $379,990 598 Terrace 2 E $377,990601 Balcony 17 W $409,490

665 Terrace 2 W $426,990 632 Terrace 3 W $405,990672 Terrace 2 W $432,990676 Terrace 2 W $434,990680 Balcony 2 S $428,490 660 Terrace 2 N $406,990688 Balcony 3 W $435,990 709 Terrace 2 E $466,990691 Terrace 2 W $451,990 721 Balcony 3 E $435,990713 Balcony 11 W $460,990 727 Balcony 10 N $450,990782 Terrace 2 W $485,990 733 Terrace 3 W $435,990989 Balcony 11 SW $598,990 812 Terrace 2 E $514,990

815 Terrace 2 E $515,990

824 Balcony 19 W $531,490825 Balcony 11 W $505,990 861 Balcony 10 N $530,990887 Balcony 4 S/W $560,990 981 Balcony 17 NW $624,490

982 Balcony 16 W $583,490

844 Terrace 3 W $600,990871 Balcony 10 S/E $544,990 912 Balcony 15 W $545,990

938 Terrace 19 E $613,490950 Balcony 17 N $563,490

3 BEDROOM3 BEDROOMS

1 BEDROOM + DEN

1 BEDROOM + DEN

Jr. 2 BEDROOM

2 BEDROOM

2 BEDROOM

2 BEDROOM + DEN

THE CITYVIEW COLLECTION

1 BEDROOM

2 BEDROOM

2 BEDROOM +DEN

THE W COLLECTIONTHE W2 COLLECTION

1 BEDROOM STUDIO

NEW RELEASE: THE KING SUITE

*Capped development charges and levies vary. Please speak to a sales representative for details.Floor and terrace premiums apply. Prices, sizes and specifications are subject to change without notice. E. & O.E. Jul 18, 2016

Sales Centre: 700 King St. West, Unit 5, Toronto, Ontario, M5V 2Y6 T.437.836.8586 F. 416.603.4352 E. [email protected]

Deposit Structure Mortgage pre-approval required in 10 day period. On signing $5,000 30 Days Balance to 5% of purchase price 180 Days 5% of purchase price 366 Days 5% of purchase price 722 Days 5% of purchase price Occupancy 1% of purchase price

21% Total

Parking Standard Parking Spot $45,200 (HST incl.) Electric Car Parking Spot $48,590 (HST incl.) Combo Parking&Locker $55,700 (HST incl.) Storage Locker $5,000 (HST incl.) Parking available for all suites.

Monthly Parking Maintenance Fee$60/month Parking Maintenance Fee $20/month Locker Maintenance Fee

Occupancy First Tentative Occupancy Date of November 2018

Condo Fees $0.54 psf Includes: Bldg. Insurance, Reserve Fund Contribution, Common Areas, Central Heating/AC. Excludes: Individually metered electricity, water (hot and cold),

Minto Westside Pricelist

Sales Representatives: Danielle Dumay ([email protected]) & Marco Fracasso ([email protected])

Page 3: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Jr 2 Bed 2 Baths

What we recommend... (for real estate investors looking for higher yields)

$15,000 credit at closing only available through us

Please call Laure at 416-358-9686 to book an appointment at the Minto Sales Centre to see

available units

Page 4: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Real Estate Investment Analysis Scenario: Conventional RentalPrepared by:

An Exclusive offer brought to you by:Subject PropertyMinto King SuiteProperty Type: Condominium Unit | 2 Bdrm: 687 SF

Acquisition SummaryPurchase Price: 405,990 Market Value (Comparables): 456,430 (1)

Less Cash Back (15,000) Effective Purchase Price: 390,990Effective Purchase Price: 390,990 Discount to Market Value: 65,440

Transaction Estimates 12,850Total Cost of Acquisition: 403,840Total Cost of Acquisition: 403,840

Financing StructureCash Financed TimingConsulting Fee: 2,500 On SigningDown Payment 85,258 Payment ScheduleTransaction Estimates: 12,850 On Closing

Less Credit: (15,000) On ClosingTotal Cash Component 85,608

Debt Financed (Mortgage)Loan Amount: 320,732

Rate Type: FixedInterest Rate: 3.4%Interest Term: 5Amortization Period: 25Payment Frequency: monthly

Monthly Mortgage Payment 1,589

$295,007$245,858

$0$25,000$50,000$75,000

$100,000$125,000$150,000$175,000$200,000$225,000$250,000$275,000$300,000$325,000$350,000

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Year over Year Mortgage Bal. Outstanding

At Signing - ($5,000)30 days - Balance of 5% of Purchase Price ($15,300)180 days - 5% of Purchase Price ($20,300)366 days - 5% of Purchase Price ($20,300)722 days - 5% of Purchase Price ($20,300)Occupancy - 1% of Purchase Price ($4,060)

Pre-ConstuctionPeriod

Monthly Mortgage Payment 1,589

Investment Analysis

Monthly Rental Income: 2,289 Annual Property Appreciation 1.0% (2)

Debt Service Annual Rental Income Growth 2.0% (3)

Mortgage Payment (1,589) Annual Expense Growth 2.1% (4)

Expenses Transaction costs on disposition 5.0% (5)

Repairs & Maintenance (30) Assumed No Mortgage PenaltyMaintenance Fees (344) Utilities Paid by TenantProperty Insurance (25) Property Taxes (338) Monthly Net Cash Flow (36) Annual Net Cash flow (437)

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Cash Flow

Expenses

Mortgage(Debt

Service)

Rental Income

1 Cash Flow Projection (Year 3) 2

3

Other Inputs

350.0%

400.0%

200

250

300

%Re

turn

on

Inve

stm

ent

Thou

sand

s Projected Net Profit by Disposition Year

(1) Market value based on average of recent comparable sales contained in this package(2) Historical 5 year average Condominium Price trend - https://www03.cmhc-schl.gc.ca/catalog/productDetail.cfm?lang=en&cat=99&itm=15&fr=1468817821892(3) Historical 5 year average Rental Increase allowance - http://www.sjto.gov.on.ca/documents/ltb/Brochures/2016%20Rent%20Increase%20Guideline%20(EN).pdf(4) Historical 5 year average household operations, furnishing and equipment cost trend CPI - http://www.statcan.gc.ca/tables-tableaux/sum-som/l01/cst01/econ09g-eng.htm(5) 5% of Projected Sale Price

3

25 29 34 48 61

75 89

104 120

137 155

0.0%

50.0%

100.0%

150.0%

200.0%

250.0%

300.0%

350.0%

400.0%

-150

-100

-50

0

50

100

150

200

250

300

Signing Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

% R

etur

n on

Inve

stm

ent

Cash

Flo

ws

Thou

sand

s Projected Net Profit by Disposition Year

Opearating Cash Flow Equity from Principal Accum. Equity from Appreciation Transaction Costs Equity from Downpayment Net Profit Return on Investment

Pre-Constuction Period

(5) 5% of Projected Sale PriceDisclaimer: This report includes forecasts, projections and other predictive statements that represent assumptions and expectations in light of currently available information. These forecasts, etc., are based on industry trends, circumstances involving clients and other factors, and they involve risks, variables and uncertainties. The actual performance results may differ from those projected in this report. Consequently, no guarantee is presented or implied as to the accuracy of specific forecasts, projections or predictive statements contained herein.

Page 5: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Real Estate Investment Analysis Scenario: Short Term RentalPrepared by:

An Exclusive offer brought to you by:Subject PropertyMinto King SuiteProperty Type: Condominium Unit | 2 Bdrm: 687 SF

Acquisition SummaryPurchase Price: 405,990 Market Value (Comparables): 456,430 (1)

Less Cash Back (15,000) Effective Purchase Price: 390,990Effective Purchase Price: 390,990 Discount to Market Value: 65,440

Transaction Estimates 12,850Transaction Estimates 12,850Total Cost of Acquisition: 403,840

Financing StructureCash Financed TimingConsulting Fee: 2,500 On SigningDown Payment 85,258 Payment ScheduleTransaction Estimates: 12,850 On Closing

Less Credit: (15,000) On ClosingTotal Cash Component 85,608

Debt Financed (Mortgage)Loan Amount: 320,732

Rate Type: FixedInterest Rate: 3.4%Interest Term: 5Amortization Period: 25Payment Frequency: monthly

Monthly Mortgage Payment 1,589

$295,007$245,858

$0$25,000$50,000$75,000

$100,000$125,000$150,000$175,000$200,000$225,000$250,000$275,000$300,000$325,000$350,000

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Year over Year Mortgage Bal. Outstanding

At Signing - ($5,000)30 days - Balance of 5% of Purchase Price ($15,300)180 days - 5% of Purchase Price ($20,300)366 days - 5% of Purchase Price ($20,300)722 days - 5% of Purchase Price ($20,300)Occupancy - 1% of Purchase Price ($4,060)

Pre-ConstuctionPeriod

Monthly Mortgage Payment 1,589

Investment Analysis

Monthly Rental Income: 3,750 Annual Property Appreciation 1.0% (2)

Debt Service Annual Rental Income Growth 0.0% (3)

Mortgage Payment (1,589) Annual Expense Growth 2.1% (4)

Expenses Transaction costs on disposition 5.0% (5)

Repairs & Maintenance (100) Assumed No Mortgage PenaltyProperty Management (563) Maintenance Fees (344) Utilities (65) Property Insurance (25) Property Taxes (338) Monthly Net Cash Flow 727 Annual Net Cash flow 8,726

$0Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Cash Flow

Expenses

Mortgage(Debt

Service)

Rental Income

1 Cash Flow Projection (Year 3) 2 Other Inputs

800.0%300

(1) Market value based on average of recent comparable sales contained in this package(2) Historical 5 year average Condominium Price trend - https://www03.cmhc-schl.gc.ca/catalog/productDetail.cfm?lang=en&cat=99&itm=15&fr=1468817821892

3

25 29 34 57

79 100

122 143

164 185

207

0.0%

100.0%

200.0%

300.0%

400.0%

500.0%

600.0%

700.0%

800.0%

-150

-100

-50

0

50

100

150

200

250

300

Signing Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

% R

etur

n on

Inve

stm

ent

Cash

Flo

ws

Thou

sand

s Projected Net Profit by Disposition Year

Opearating Cash Flow Equity from Principal Accum. Equity from Appreciation Transaction Costs Equity from Downpayment Net Profit Return on Investment

Pre-Constuction Period

(2) Historical 5 year average Condominium Price trend - https://www03.cmhc-schl.gc.ca/catalog/productDetail.cfm?lang=en&cat=99&itm=15&fr=1468817821892(3) Historical 5 year average Rental Increase allowance - http://www.sjto.gov.on.ca/documents/ltb/Brochures/2016%20Rent%20Increase%20Guideline%20(EN).pdf(4) Historical 5 year average household operations, furnishing and equipment cost trend CPI - http://www.statcan.gc.ca/tables-tableaux/sum-som/l01/cst01/econ09g-eng.htm(5) 5% of Projected Sale PriceDisclaimer: This report includes forecasts, projections and other predictive statements that represent assumptions and expectations in light of currently available information. These forecasts, etc., are based on industry trends, circumstances involving clients and other factors, and they involve risks, variables and uncertainties. The actual performance results may differ from those projected in this report. Consequently, no guarantee is presented or implied as to the accuracy of specific forecasts, projections or predictive statements contained herein.

Page 6: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Comparable Sales

Page 7: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker
Page 8: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Studio

$10,000 credit at closing only available through us

Please call Laure at 416-358-9686 to book an appointment at the Minto Sales Centre to see

available units

Page 9: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Real Estate Investment Analysis Scenario: Conventional RentalPrepared by:

An Exclusive offer brought to you by:Subject PropertyMinto Studio SuiteProperty Type: Condominium Unit | Studio: 320 SF

Acquisition SummaryPurchase Price: 211,490 Market Value (Comparables): 253,333 (1)

Less Cash Back (10,000) Effective Purchase Price: 201,490Effective Purchase Price: 201,490 Discount to Market Value: 51,843

Transaction Estimates 7,987Total Cost of Acquisition: 209,477

Financing StructureCash Financed TimingConsulting Fee: 2,500 On SigningDown Payment 44,413 Payment ScheduleTransaction Estimates: 7,987 On Closing

Less Cash Back: -10,000 On ClosingTotal Cash Component 44,900

Debt Financed (Mortgage)Loan Amount: 167,077

Rate Type: FixedInterest Rate: 3.40%Interest Term: 5Amortization Period: 25Payment Frequency: monthly

Monthly Mortgage Payment 827

Investment Analysis

Monthly Rental Income: 1,405 Annual Property Appreciation 1.0% (2)

Debt Service Annual Rental Income Growth 2.0% (3)

Mortgage Payment (827) Annual Expense Growth 2.1% (4)

Expenses Transaction costs on disposition 5.0% (5)

Repairs & Maintenance (30) Assumed No Mortgage PenaltyMaintenance Fees (160) Utilities Paid by TenantProperty Insurance (25) Property Taxes (176) Monthly Net Cash Flow 186 Annual Net Cash flow 2,230

(1) Market value based on average of recent comparable sales contained in this package(2) Historical 5 year average Condominium Price trend - https://www03.cmhc-schl.gc.ca/catalog/productDetail.cfm?lang=en&cat=99&itm=15&fr=1468817821892(3) Historical 5 year average Rental Increase allowance - http://www.sjto.gov.on.ca/documents/ltb/Brochures/2016%20Rent%20Increase%20Guideline%20(EN).pdf(4) Historical 5 year average household operations, furnishing and equipment cost trend CPI - http://www.statcan.gc.ca/tables-tableaux/sum-som/l01/cst01/econ09g-eng.htm(5) 5% of Projected Sale PriceDisclaimer: This report includes forecasts, projections and other predictive statements that represent assumptions and expectations in light of currently available information. These forecasts, etc., are based on industry trends, circumstances involving clients and other factors, and they involve risks, variables and uncertainties. The actual performance results may differ from those projected in this report. Consequently, no guarantee is presented or implied as to the accuracy of specific forecasts, projections or predictive statements contained herein.

$153,676 $128,073

$0

$25,000

$50,000

$75,000

$100,000

$125,000

$150,000

$175,000

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Year over Year Mortgage Bal. Outstanding

At Signing - ($5,000) 30 days - Balance of 5% of Purchase Price 180 days - 5% of Purchase Price 366 days - 5% of Purchase Price 722 days - 5% of Purchase Price Occupancy - 1% of Purchase Price

Cash Flow

Expenses

Mortgage (Debt

Service)

Rental Income

1 Cash Flow Projection (Year 3) 2

3

Other Inputs

27 29 32 43

52 62

72 83

94 106

118

0.0%

100.0%

200.0%

300.0%

400.0%

500.0%

600.0%

700.0%

-100

-50

0

50

100

150

200

Signing Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

% R

etur

n on

Inve

stm

ent

Cash

Flo

ws Th

ousa

nds Projected Net Profit by Disposition Year

Opearating Cash Flow Equity from Principal Accum. Equity from Appreciation Transaction Costs Equity from Downpayment Net Profit Return on Investment

Pre-Constuction Period

Pre-Constuction Period

Page 10: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Real Estate Investment Analysis Scenario: Short Term RentalPrepared by:

An Exclusive offer brought to you by:Subject PropertyMinto Studio SuiteProperty Type: Condominium Unit | Studio: 320 SF

Acquisition SummaryPurchase Price: 211,490 Market Value (Comparables): 253,333 (1)

Less Cash Back (10,000) Effective Purchase Price: 201,490Effective Purchase Price: 201,490 Discount to Market Value: 51,843

Transaction Estimates 7,987Transaction Estimates 7,987Total Cost of Acquisition: 209,477

Financing StructureCash Financed TimingConsulting Fee: 2,500 On SigningDown Payment 44,413 Payment ScheduleTransaction Estimates: 7,987 On Closing

Less Cash Back: -10,000 On ClosingTotal Cash Component 44,900

Debt Financed (Mortgage)Loan Amount: 167,077

Rate Type: FixedInterest Rate: 3.40%Interest Term: 5Amortization Period: 25Payment Frequency: monthly

Monthly Mortgage Payment 827

$153,676$128,073

$0

$25,000

$50,000

$75,000

$100,000

$125,000

$150,000

$175,000

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Year over Year Mortgage Bal. Outstanding

At Signing - ($5,000)30 days - Balance of 5% of Purchase Price 180 days - 5% of Purchase Price366 days - 5% of Purchase Price722 days - 5% of Purchase PriceOccupancy - 1% of Purchase Price

Pre-ConstuctionPeriod

Monthly Mortgage Payment 827

Investment Analysis

Monthly Rental Income: 2,400 Annual Property Appreciation 1.0% (2)

Debt Service Annual Rental Income Growth 0.0% (3)

Mortgage Payment (827) Annual Expense Growth 2.1% (4)

Expenses Transaction costs on disposition 5.0% (5)

Repairs & Maintenance (100) Assumed No Mortgage PenaltyProperty Management (360) Maintenance Fees (160) Utilities (50) Property Insurance (25) Property Taxes (176) Monthly Net Cash Flow 701 Annual Net Cash flow 8,415

$0Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Cash Flow

Expenses

Mortgage(Debt

Service)

Rental Income

1 Cash Flow Projection (Year 3) 2 Other Inputs

700.0%200

(1) Market value based on average of recent comparable sales contained in this package(2) Historical 5 year average Condominium Price trend - https://www03.cmhc-schl.gc.ca/catalog/productDetail.cfm?lang=en&cat=99&itm=15&fr=1468817821892

3

27 29 32 49

64 79

94 109

124 139

154

0.0%

100.0%

200.0%

300.0%

400.0%

500.0%

600.0%

700.0%

-100

-50

0

50

100

150

200

Signing Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

% R

etur

n on

Inve

stm

ent

Cash

Flo

wsTh

ousa

nds Projected Net Profit by Disposition Year

Opearating Cash Flow Equity from Principal Accum. Equity from Appreciation Transaction Costs Equity from Downpayment Net Profit Return on Investment

Pre-Constuction Period

(2) Historical 5 year average Condominium Price trend - https://www03.cmhc-schl.gc.ca/catalog/productDetail.cfm?lang=en&cat=99&itm=15&fr=1468817821892(3) Historical 5 year average Rental Increase allowance - http://www.sjto.gov.on.ca/documents/ltb/Brochures/2016%20Rent%20Increase%20Guideline%20(EN).pdf(4) Historical 5 year average household operations, furnishing and equipment cost trend CPI - http://www.statcan.gc.ca/tables-tableaux/sum-som/l01/cst01/econ09g-eng.htm(5) 5% of Projected Sale PriceDisclaimer: This report includes forecasts, projections and other predictive statements that represent assumptions and expectations in light of currently available information. These forecasts, etc., are based on industry trends, circumstances involving clients and other factors, and they involve risks, variables and uncertainties. The actual performance results may differ from those projected in this report. Consequently, no guarantee is presented or implied as to the accuracy of specific forecasts, projections or predictive statements contained herein.

Page 11: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Comparable Sales

Page 12: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker
Page 13: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

25 BATHURST STREETTORONTO, M5V 2P1

MINTOWESTSIDE.COM | 437.836.8586

Page 14: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

3840

16

2

2036

Cosmopolitan, design-forward,

connected to everywhere.

There’s nowhere like Bside

Live Bside it all

B yourself

B here

B inspired

B at home

Bside Team

Builder Story

Walk to the waterfront and experience

an array of shops, cafes, restaurants and

lively festivals. Living at Bside

means you’re close to it all.

Beyond the city outside your door,

Bside living means being able to

enjoy a fantastic array of lifestyle

amenities without ever leaving home.

A range of innovative suite designs offer

contemporary urban living spaces and sleek

integrated kitchens with stunning details.

Live Here. Be Everywhere.

Bside is your extraordinary

gateway to the very best

that Toronto has to offer.

Award-winning Wallman Architects,

Burdifilek and Ferris + Associates

combine their talents to bring

the Bside vision to life.

The remarkable story of

Minto’s growth is an inspiring saga

of family values, social purpose,

professional excellence and

ethical responsibility.

8

TABLE OF

CONTENTS

2

Page 15: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Welcome to a whole new side of city living.

Welcome to Bside. Cosmopolitan, vibrant,

design-forward. Rising 20 stories, Bside

is part of the incredible Minto Westside

community at Front and Bathurst.

Enjoy spectacular city and lake views and

live just steps to the waterfront, amazing

shopping and dining, inspiring theatre and

culture, nail-biting sports and entertainment.

Close to all the amenities you need for live,

work and play. Live urban, live inspired.

Only at Bside.

2

LIVEBSIDE IT ALL

Page 16: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

4

U RBANStunningly modern. Exquisitely sculpted.

Bside is a soaring new landmark that will

redefine the dynamic urban community

at Front and Bathurst. With an articulated

facade of sleek lines and luminous glass,

BSide at Minto Westside pays homage

to one of Toronto’s original warehouse

districts by reinterpreting the architectural

style of the area’s heritage buildings.

The spectacularly landscaped central

courtyard provides residents with a

welcome retreat from the activity of the

street. Residential suites either face into

this quiet urban oasis or face outwards

towards panoramic vistas of Lake Ontario,

the western horizon and Fort York.

All suites feature balconies recessed

behind the exterior walls to maximize

privacy. Revel in the sleek modernity of

its architecture, a strong and welcoming

metaphor to this vibrant location just

minutes to the water’s edge.

B

Page 17: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

VIEW FROM 20th FLOOR

B SCENERising above the intersection of Front and Bathurst, Bside offers some of the most spectacular

views of the lake and the city. Facing south and west, you are treated to a breathtaking panorama

of blue waters and the myriad greenspaces of lakeshore parks and trails. Picture-postcard vistas

that define one of the world’s greatest cities. This is the essence of Bside living.

6

Page 18: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

5

8

B YOU RSELFFollow your dream.

Groove to your own beat.

Experience the 24/7 buzz of a city

on the move. Take in an opening

night at the theatre just steps away,

dine at the trendiest restaurants and

find your style at local boutiques.

Explore a side of you that you

never thought you had.

At Bside, it’s all about you.

Page 19: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

OF IT ALL10

CENTRE

B AT T

HE

B AT THE

Page 20: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

12

Stay connected to the vibrancy of downtown living and

all its myriad of possibilities. From the very latest in art,

culture, sports, recreation, shopping and entertainment to

a cool and cosmopolitan vibe, Bside is your exciting

gateway to everything Toronto has to offer.

Page 21: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

14

B COO

LA few steps from your front door is the

waterfront, home to a multitude of attractions

and activities. Explore the eclectic boutiques and

trendy eateries of Queen West or enjoy a season

opener in the Entertainment District. Check out

the latest styles and trends in the Fashion District.

This is Bside living.

B COOL

Page 22: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

B HER

E

With the TTC at your doorstep, access to the Gardiner Expressway,

and Billy Bishop Island Airport just a five-minute walk away,

getting around the city or getting out of town is quick and convenient.

Be at the centre of everything you love.

16

B HERE

Page 23: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

QUEEN WESTFA SHION

ENTERTAINMENTDISTRICT

LAKEONTARIO

HARBOURFRONT

CN TO

WER

LIBER

TY

VILL

AGE

CHIN

ATOW

N

KING West

LITTLE ITALY

ROGERS CENTRE

NEW YORK 1 h 30 MIN

BOSTON 1 h 30 MIN

CHICAGO 1 h

THUNDER BAY 2 h

PHILADELPHIA 3 h

HALIFAX 4 h 20 MIN

AIRCANADACENTRE

NATHAN PHILLIPS SQUARE

UNION STATION

CNEBILLY BISHOP

TORONTO CITYAIRPORT

GARDINER EXPRESSWAY

CITY HALL

FINANCIAL DISTRICT

18

Page 24: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

A majestic entranceway leads you into a splendid lobby,

embellished with sleek stone floor, wood paneled walls and plush

seating alcoves. A stunning backlit Executive Concierge desk

provides a welcoming presence, while the upscale minimalist

modern design sets the right tone for a cozy and comfortable,

but not overbearing, ambience.

20

B INSPIR EDB

Page 25: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Elevate your lifestyle, nourish your senses. Minto Westside offers a full complement of

club-style amenities to inspire mind, body and spirit. It’s about enjoying life’s precious

moments with friends and family, about hosting a spectacular celebration on the landscaped

courtyard, about staying fit and feeling good about it. Because when you step into the

sanctuary of Minto Westside, it’s a whole different world of relaxation and recreation.

THE WESTSIDE CLUB / 2ND FLOOR

THE W COURTYARD THE W2 COURTYARD WITH BBQ’s

THE YTZ LOUNGE & DININGTHE MOVEMENT HAUS GYM2 GUEST SUITES

OUTDOOR INDOOR

22

Page 26: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

OUTDOOR INDOOR

THE PLUNGE SOCIAL / 9TH FLOOR

PLUNGE POOLREFLECTING POOL

PLUNGE BAR & LOUNGEPOOLSIDE LOUNGE & DININGSKYLINE LOUNGE

24

Page 27: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

The spectacular landscaped W Courtyard

is the ultimate entertainment venue.

A sleek blue ribbon of water runs through

its centre, flanked by lush greenery on one

side and plush recliners on the other.

Accents like a stunning stone fireplace

add to the gorgeous ambience.

Flexible, spacious and vibrant, it can be

easily set up for an intimate party of ten

or a larger social gathering. The seamless

indoor-outdoor experience takes socializing

to a whole new level.

26

B OUTSIDE

THE YTZ LOUNGE

B

Page 28: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

28

An inspiring outdoor oasis thoughtfully

designed to be an extension of your

everyday living space. Enjoy alfresco

dining with BBQs, a bar and

communal tables. Celebrations take on

a whole new dimension under azure blue

skies or magical starlit evenings.

Inside or outside, life is good at Bside.

RELAX, ENTERTAIN, LIVE IT UP.

Page 29: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

THE ULTIMATE PLAYGROUND FOR

THE URBAN FITNESS JUNKIE

The comprehensive Fitness Centre at Minto Westside offers an array of state-of-the-art cardio

and weights equipment to help you stay in prime physical shape. Minto has partnered with

Movement Haus, Technogym and OMNIA to offer the next dimension in healthy, active urban

living. With a wide range of solutions that seamlessly integrate running and training equipment

with professional routines, you can customize your individual exercise plan whether you’re a

beginner or a serious workout fanatic.

30

Page 30: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

32

Dive into an exhilarating experience at the Plunge Social rooftop outdoor amenity.

Shimmering blue waters, lush green landscaping and azure skies.

Good friends, good times and great views. Life doesn’t get any better.

Page 31: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

34

Whether you are indoors or outdoors, you’ll find your groove at Bside. Enjoy the best of both worlds

with inspiring and interconnected lounges. Go seamlessly from the sublime outdoor pool deck to the

fabulous indoor/outdoor bar and lounge. This is Bside living.

B

Page 32: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

Welcome to the sophisticated side of city living. Soaring ceilings, open concept layouts and

natural light from expansive windows lend an aura of spacious urban luxury. Sleek gourmet

kitchens, luxurious master retreats and gorgeous features take elegant living to a new height.

At Bside, we have taken the good life and then raised it a few notches through brilliant design

and inspired finishes.

36

Page 33: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

The remarkable story of Minto’s growth is an inspiring saga of family values, social purpose, professional

excellence and ethical responsibility. Bringing together the skills, energy and talents of over fourteen

hundred employees, Minto has been instrumental in the design and construction of more than 70,000

residential and commercial properties in Toronto, Ottawa and South Florida. Minto’s distinctive tree logo

stands for its strong values deeply rooted in tradition and its commitment to the environment. Over the

years, the company has won numerous awards and accolades honouring its excellence in community

planning and design, construction and customer service. Most recently, Minto won the prestigious “Home

Builder of the Year” Award in 2012 and 2014 from the Ontario Home Builders Association. And now with

Minto Westside, their second foray into the neighbourhood after Minto775 on King Street West, Minto

will again raise the bar with innovative design and superior craftsmanship.

Minto designs and builds homes to deliver environmental and energy performance to benefit

people now and in the future with lower costs, improved comfort and healthier living. Minto is committed to

building and certifying its new residential developments to meet third party performance standards such as

ENERGY STAR® and LEED®. In pursuing third party certification, independent industry professionals verify

that Minto’s homes meet advanced industry standards with a particular focus on energy conservation.

For years, Minto’s exceptional home building has been celebrated with industry awards, most recently

including: EnerQuality’s 2011 and 2013 Leader of the Year and BILD Green Builder of the Year in 2013.

Minto Westside’s green commitment is extensive and includes the use of high efficiency mechanical

equipment, programmable thermostats, low VOC paints, ENERGY STAR® appliances and heat recovery

ventilation (HRV) units designed to provide filtered fresh air and reuse energy. Water efficient fixtures and

appliances, native plant species and rainwater harvesting contribute to significant water savings. Initiatives

like rough-in for future electric car charging stations, green roof to combat the urban heat island effect and

waste diversion from landfill during construction reinforce our commitment to planet-friendly policies.

2008MINTO

2010MINTO

2011MINTO

B GREENMINTO

38

Page 34: Only 10 Units - First Come First served...Minto Westside KING WEST Investment Opportunity Pre-Construction Condo Only 10 Units - First Come First served Dear Investor, Dream Maker

WALLMAN ARCHITECTS

For over 30 years, Wallman Architects has been creating acclaimed architectural projects that have

set the standard for contemporary design in this city. Led by Principal Rudy Wallman, the team has

been at the forefront of downtown Toronto’s urban renewal, and is responsible for some of the city’s

most innovative condominiums and groundbreaking urban design projects. Wallman Architects’ work

encompasses a wide variety of projects ranging in scale from private residences to complex, large-scale

planning studies. An enthusiastic staff of design professionals ensures that all of the firm’s endeavours are

engaging and provocative while remaining practical, cost-effective and environmentally sustainable.

BURDIFILEK

Award-winning commercial interior design firm Burdifilek is the creative strength behind many retail

flagships, hospitality designs, and real estate developments around the world. The Burdifilek design

philosophy embraces sophistication and creative intelligence. Inspired by travel and exploration, art

and artisans, the firm’s identity is demonstrated through the ability to realize expressive, sophisticated,

meticulously curated interiors. Creators of a distinct international style, the Burdifilek design team

works together to transcend trends; fluidly blending distinctive design vision with a trademark elegance

and polish. Led by Managing Partner Paul Filek and Creative Partner Diego Burdi, the firm has been

responsible for the creation, development and evolution of the design identity for many iconic brands.

FERRIS + ASSOCIATES

Ferris + Associates is a respected local landscape architectural firm skilled in the practice of

landscape architecture, urban design and the built form. With a broad range of experience in

large-scale public and private developments, the firm takes a multidisciplinary approach to projects

ranging from institutional and commercial development, to residential, academic and master planning

projects. An integral part of Ferris + Associates’ reputation is in the built form, having been deeply

involved in such enterprises within the downtown core of the City of Toronto for many years.

This experience provides the firm with a strong background on the issues involved in the successful

creation of new neighborhoods.

40

THE BSIDE TE AM