Suite number:
25-1 (Tower II)
Project:
Address:
Toronto, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1055 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,247,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.35%
Cumulative Return on Investment in Year 5
93.36%
Property Price at the End of Year 5
$1,608,000
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 | $65,000 | $68,000 | $72,000 | $76,000 | $79,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $824,000 |
| rent income | - | $25,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $378,000 |
| mortgage principal reduction | - | $10,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $161,000 |
| deposit interest | $518 | $160 | - | - | - | - | - | - | - | - | $678 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $127,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $1,387,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $240,000 | - | - | - | - | - | - | - | - | $240,000 |
| closing cost | - | $83,000 | - | - | - | - | - | - | - | - | $83,000 |
| operating expense | - | $11,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $154,000 |
| mortgage payment | - | $42,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $542,000 |
| total expense investment | $10,000 | $375,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $1,029,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $55,000 | -$248,314 | $47,000 | $52,000 | $58,000 | $65,000 | $71,000 | $78,000 | $86,000 | $94,000 | $358,000 |
| cumulative roi | $652 | $47 | $64 | $79 | $93 | $106 | $119 | $131 | $144 | $156 | $2,000 |
The Dawes
Address: Toronto, Ontario
Price Range: $580,000 - $1,248,000
Avail. suites: 28
1—3.5 bd
437—1055 SqFt