Suite number:
1 BR+D 576 (Terrace)
Project:
Address:
Toronto C10, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
576 sqft
Occupancy Date:
Mar 2026
Price, CAD
$879,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.54%
Cumulative Return on Investment in Year 5
111.47%
Property Price at the End of Year 5
$1,134,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 0 days
$21,998
2.5% in 0 days
$21,998
5% in 0 days
$43,995
5% in 30 days
$43,995
5% on Occupancy
$43,995
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 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $581,000 |
| rent income | - | $13,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $207,000 |
| mortgage principal reduction | - | $8,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $126,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $95,000 | $84,000 | $88,000 | $92,000 | $97,000 | $102,000 | $106,000 | $112,000 | $117,000 | $943,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $88,000 | $44,000 | - | - | - | - | - | - | - | - | $132,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $67,000 | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | $6,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $91,000 |
| mortgage payment | - | $27,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $350,000 |
| total expense investment | $88,000 | $144,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $640,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,854 | -$48,988 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $60,000 | $65,000 | $303,000 |
| cumulative roi | $56 | $62 | $81 | $97 | $111 | $125 | $137 | $149 | $161 | $173 | $1,000 |
Akra
Address: Toronto C10, Ontario
Price Range: $675,000 - $1,490,000
Avail. suites: 17
1—3 bd
407—1480 SqFt