Suite number:
1102 E1
Project:
Address:
Toronto C07, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
613 sqft
Occupancy Date:
Mar 2026
Price, CAD
$898,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.21%
Cumulative Return on Investment in Year 5
94.89%
Property Price at the End of Year 5
$1,157,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$34,900
2.5% in 300 days
$22,450
2.5% in 450 days
$22,450
10% on Occupancy
$89,800
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $593,000 |
| rent income | - | $9,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $180,000 |
| mortgage principal reduction | - | $6,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $125,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $91,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $926,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $67,000 | $112,000 | - | - | - | - | - | - | - | - | $180,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $5,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $90,000 |
| mortgage payment | - | $21,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $350,000 |
| total expense investment | $67,000 | $205,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $688,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$18,407 | -$114,763 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $62,000 | $239,000 |
| cumulative roi | $73 | $51 | $68 | $82 | $95 | $107 | $118 | $129 | $139 | $149 | $1,000 |
NorthCore Condos will place you in the heart of North York's coveted City Centre neighbourhood, a true celebrated community offering a rare opportunity at parkside living just steps from the energetic Yonge and Sheppard intersection. This truly is co...
Address: Toronto C07, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 15
0—3 bd
333—1026 SqFt