Suite number:
1806 - G5-T
Project:
Address:
Toronto, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
899 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,640,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.10%
Cumulative Return on Investment in Year 5
87.04%
Property Price at the End of Year 5
$2,114,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$82,000
2.5% in 300 days
$41,000
12.5% on Occupancy
$205,000
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 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $1,084,000 |
| rent income | - | $26,000 | $33,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $329,000 |
| mortgage principal reduction | - | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $217,000 |
| deposit interest | $23 | $568 | - | - | - | - | - | - | - | - | $591 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $86,000 | $157,000 | $148,000 | $155,000 | $163,000 | $171,000 | $180,000 | $188,000 | $198,000 | $208,000 | $1,654,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $123,000 | $205,000 | - | - | - | - | - | - | - | - | $328,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $99,000 | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | - | $13,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $148,000 |
| mortgage payment | - | $68,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $725,000 |
| total expense investment | $123,000 | $385,000 | $98,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $100,000 | $100,000 | $1,300,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,968 | -$227,935 | $50,000 | $57,000 | $65,000 | $72,000 | $80,000 | $89,000 | $98,000 | $107,000 | $354,000 |
| cumulative roi | $70 | $46 | $61 | $75 | $87 | $98 | $108 | $118 | $128 | $137 | $929 |
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 15
0—3 bd
333—1026 SqFt