Suite number:

1102 - E1

Address:
Toronto, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
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

17.54%

Cumulative Return on Investment in Year 5

83.72%

Property Price at the End of Year 5

$1,157,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$44,900
15% on Occupancy
$134,700
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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$6,000$18,000$19,000$20,000$21,000$21,000$22,000$23,000$24,000$25,000$200,000
mortgage principal reduction$4,000$11,000$12,000$12,000$13,000$14,000$14,000$15,000$16,000$16,000$127,000
deposit interest-$3----------$3
gst hst rebate$24,000---------$24,000
total income return$80,000$78,000$82,000$86,000$91,000$95,000$100,000$105,000$110,000$115,000$944,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$180,000---------$180,000
remaining balance payment-----------
closing cost$69,000---------$69,000
operating expense$3,000$9,000$10,000$10,000$10,000$10,000$11,000$11,000$11,000$11,000$97,000
mortgage payment$15,000$45,000$45,000$45,000$45,000$45,000$45,000$45,000$45,000$45,000$420,000
total expense investment$267,000$54,000$55,000$55,000$55,000$55,000$56,000$56,000$56,000$56,000$766,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$186,959$24,000$28,000$32,000$36,000$40,000$44,000$49,000$54,000$59,000$178,000
cumulative roi$29$46$60$72$84$94$104$114$123$132$857
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 15
0—3 bd
333—1026 SqFt