Suite number:
2207 (North Tower)
Project:
Address:
Toronto C15, Ontario
Developer:
Concord Adex
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
478 sqft
Occupancy Date:
Jan 2026
Price, CAD
$792,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.80%
Cumulative Return on Investment in Year 5
85.06%
Property Price at the End of Year 5
$1,021,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$39,645
2.5% in 365 days
$19,823
7.5% on Occupancy
$59,468
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 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $523,000 |
| rent income | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $117,000 |
| mortgage principal reduction | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $108,000 |
| deposit interest | $2,000 | $338 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $86,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $775,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | $79,000 | - | - | - | - | - | - | - | - | $119,000 |
| remaining balance payment | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | $64,000 | - | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $74,000 |
| mortgage payment | - | $32,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $341,000 |
| total expense investment | $40,000 | $221,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $637,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$135,406 | $22,000 | $25,000 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $138,000 |
| cumulative roi | $109 | $49 | $63 | $75 | $85 | $95 | $103 | $112 | $120 | $128 | $937 |
King's Landing
Address: Toronto C15, Ontario
Price Range: $545,000 - $1,513,000
Avail. suites: 35
0—3 bd
325—1238 SqFt