Suite number:
3109 - Kipling858
Project:
Address:
Toronto W08, Ontario
Developer:
CentreCourt Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
858 sqft
Occupancy Date:
Jan 2026
Price, CAD
$910,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.00%
Cumulative Return on Investment in Year 5
91.75%
Property Price at the End of Year 5
$1,172,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$45,500
2.5% in 60 days
$22,750
2.5% in 90 days
$22,750
2.5% in 120 days
$22,750
2.5% on Occupancy
$22,750
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 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $601,000 |
| rent income | $20,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $350,000 |
| mortgage principal reduction | $7,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $135,000 |
| deposit interest | $750 | - | - | - | - | - | - | - | - | - | $750 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $99,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $129,000 | $135,000 | $1,110,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $137,000 | - | - | - | - | - | - | - | - | - | $137,000 |
| remaining balance payment | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| closing cost | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | $9,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $144,000 |
| mortgage payment | $30,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $441,000 |
| total expense investment | $291,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $836,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$191,850 | $33,000 | $37,000 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $67,000 | $73,000 | $274,000 |
| cumulative roi | $30 | $47 | $63 | $78 | $92 | $105 | $118 | $131 | $144 | $157 | $965 |
Kipling Station Condos
Address: Toronto W08, Ontario
Price Range: $501,000 - $919,000
Avail. suites: 20
0—3 bd
303—935 SqFt