Suite number:
201
Project:
Address:
Toronto, Ontario
Developer:
Core Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
470 sqft
Occupancy Date:
May 2026
Price, CAD
$749,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.54%
Cumulative Return on Investment in Year 5
84.62%
Property Price at the End of Year 5
$966,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$18,750
2.5% in 90 days
$18,750
2.5% in 180 days
$18,750
2.5% in 210 days
$18,750
6% on Occupancy
$44,999
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 | - | $8,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $113,000 |
| mortgage principal reduction | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $98,000 |
| deposit interest | $3,000 | $874 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $81,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $734,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | $45,000 | - | - | - | - | - | - | - | - | $120,000 |
| remaining balance payment | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| closing cost | - | $63,000 | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $70,000 |
| mortgage payment | - | $28,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $329,000 |
| total expense investment | $75,000 | $172,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $613,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,997 | -$91,149 | $19,000 | $22,000 | $25,000 | $29,000 | $32,000 | $36,000 | $40,000 | $44,000 | $122,000 |
| cumulative roi | $56 | $49 | $63 | $74 | $85 | $94 | $102 | $111 | $118 | $126 | $879 |
The Leaside
Address: Toronto, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—1089 SqFt