Suite number:
302 (Premier Collection)
Project:
Address:
Toronto W02, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
805 sqft
Occupancy Date:
Dec 2026
Price, CAD
$974,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.54%
Cumulative Return on Investment in Year 5
101.29%
Property Price at the End of Year 5
$1,256,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$48,745
5% in 30 days
$48,745
5% in 150 days
$48,745
5% on Occupancy
$48,745
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 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $643,000 |
| rent income | - | - | $22,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $217,000 |
| mortgage principal reduction | - | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $117,000 |
| deposit interest | $5,000 | $8,000 | $167 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $56,000 | $61,000 | $113,000 | $97,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $129,000 | $1,014,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $146,000 | - | $49,000 | - | - | - | - | - | - | - | $195,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $71,000 | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | - | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $104,000 |
| mortgage payment | - | - | $43,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $375,000 |
| total expense investment | $146,000 | - | $174,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $745,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$90,357 | $61,000 | -$60,585 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $61,000 | $67,000 | $269,000 |
| cumulative roi | $38 | $80 | $74 | $88 | $101 | $113 | $124 | $135 | $145 | $156 | $1,000 |
Craft Residences
Address: Toronto W02, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt