Suite number:
2BD.74
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1127 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,000,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.48%
Cumulative Return on Investment in Year 5
84.95%
Property Price at the End of Year 5
$2,577,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$100,000
5% in 120 days
$100,000
10% on Occupancy
$200,000
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 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $1,320,000 |
| rent income | $5,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $46,000 | $361,000 |
| mortgage principal reduction | $4,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $286,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $143,000 | $169,000 | $177,000 | $186,000 | $195,000 | $204,000 | $214,000 | $225,000 | $236,000 | $248,000 | $1,997,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $400,000 | - | - | - | - | - | - | - | - | - | $400,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $112,000 | - | - | - | - | - | - | - | - | - | $112,000 |
| operating expense | $4,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $221,000 |
| mortgage payment | $16,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $892,000 |
| total expense investment | $532,000 | $119,000 | $119,000 | $120,000 | $121,000 | $121,000 | $122,000 | $123,000 | $124,000 | $125,000 | $1,625,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$388,360 | $50,000 | $58,000 | $66,000 | $74,000 | $83,000 | $92,000 | $102,000 | $112,000 | $123,000 | $372,000 |
| cumulative roi | $27 | $46 | $61 | $74 | $85 | $95 | $105 | $114 | $122 | $131 | $859 |
King Toronto Condos
Address: Toronto C01, Ontario
Price Range: $1,200,000 - $15,225,000
Avail. suites: 10
0—4.5 bd
390—4264 SqFt