Suite number:
2BD.74
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1127 sqft
Occupancy Date:
Jun 2026
Price, CAD
$2,000,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.40%
Cumulative Return on Investment in Year 5
88.04%
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 | - | $16,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $330,000 |
| mortgage principal reduction | - | $12,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $252,000 |
| deposit interest | $7,000 | $5,000 | - | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $111,000 | $167,000 | $174,000 | $183,000 | $192,000 | $201,000 | $211,000 | $222,000 | $233,000 | $245,000 | $1,938,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $200,000 | $200,000 | - | - | - | - | - | - | - | - | $400,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $113,000 | - | - | - | - | - | - | - | - | $113,000 |
| operating expense | - | $11,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $196,000 |
| mortgage payment | - | $50,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $851,000 |
| total expense investment | $200,000 | $374,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $124,000 | $125,000 | $125,000 | $1,561,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$89,345 | -$207,472 | $52,000 | $61,000 | $69,000 | $78,000 | $88,000 | $98,000 | $108,000 | $119,000 | $377,000 |
| cumulative roi | $55 | $48 | $64 | $77 | $88 | $98 | $107 | $116 | $124 | $133 | $911 |
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