Suite number:
ARABELLA
Project:
Address:
Toronto, Ontario
Developer:
Altree Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
993 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,195,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.01%
Cumulative Return on Investment in Year 5
96.77%
Property Price at the End of Year 5
$1,542,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$59,800
2.5% in 180 days
$29,900
2.5% in 365 days
$29,900
2.5% in 540 days
$29,900
7.5% on Occupancy
$89,699
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 | $63,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $790,000 |
| rent income | - | $12,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $339,000 |
| mortgage principal reduction | - | $5,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $147,000 |
| deposit interest | -$240 | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $111,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $159,000 | $166,000 | $1,306,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | $120,000 | - | - | - | - | - | - | - | - | $239,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $81,000 | - | - | - | - | - | - | - | - | $81,000 |
| operating expense | - | $5,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $136,000 |
| mortgage payment | - | $20,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $499,000 |
| total expense investment | $120,000 | $226,000 | $75,000 | $75,000 | $76,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $955,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,116 | -$114,608 | $44,000 | $50,000 | $55,000 | $61,000 | $68,000 | $74,000 | $81,000 | $89,000 | $351,000 |
| cumulative roi | $52 | $50 | $67 | $83 | $97 | $110 | $122 | $135 | $147 | $159 | $1,000 |
Kingside Residences
Address: Toronto, Ontario
Price Range: $495,000 - $1,445,000
Avail. suites: 34
0—3.5 bd
339—1098 SqFt