Suite number:
31-1 (Tower II)
Project:
Address:
Toronto E02, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
469 sqft
Occupancy Date:
Mar 2026
Price, CAD
$579,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.77%
Cumulative Return on Investment in Year 5
86.59%
Property Price at the End of Year 5
$747,000
Deposit Schedule
$10,000 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 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $383,000 |
| rent income | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $112,000 |
| mortgage principal reduction | - | $5,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $78,000 |
| deposit interest | $518 | $160 | - | - | - | - | - | - | - | - | $678 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $31,000 | $68,000 | $52,000 | $55,000 | $58,000 | $60,000 | $63,000 | $67,000 | $70,000 | $73,000 | $597,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $106,000 | - | - | - | - | - | - | - | - | $106,000 |
| closing cost | - | $55,000 | - | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $67,000 |
| mortgage payment | - | $19,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $245,000 |
| total expense investment | $10,000 | $184,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $482,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $21,000 | -$116,340 | $17,000 | $20,000 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $36,000 | $115,000 |
| cumulative roi | $306 | $50 | $64 | $76 | $87 | $97 | $106 | $115 | $124 | $132 | $1,000 |
The Dawes
Address: Toronto E02, Ontario
Price Range: $580,000 - $1,248,000
Avail. suites: 28
1—3.5 bd
437—1055 SqFt