Suite number:
702
Project:
Address:
Toronto, Ontario
Developer:
Core Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
439 sqft
Occupancy Date:
May 2026
Price, CAD
$789,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.05%
Cumulative Return on Investment in Year 5
81.90%
Property Price at the End of Year 5
$1,018,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$19,750
2.5% in 90 days
$19,750
2.5% in 180 days
$19,750
2.5% in 210 days
$19,750
6% on Occupancy
$47,399
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $521,000 |
| rent income | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $79,000 |
| mortgage principal reduction | - | $7,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $103,000 |
| deposit interest | $3,000 | $921 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $81,000 | $63,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $90,000 | $732,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $79,000 | $47,000 | - | - | - | - | - | - | - | - | $126,000 |
| remaining balance payment | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| closing cost | - | $65,000 | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $66,000 |
| mortgage payment | - | $30,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $346,000 |
| total expense investment | $79,000 | $179,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $635,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,759 | -$97,765 | $17,000 | $20,000 | $23,000 | $26,000 | $30,000 | $34,000 | $38,000 | $42,000 | $97,000 |
| cumulative roi | $56 | $49 | $62 | $73 | $82 | $90 | $98 | $105 | $112 | $119 | $846 |
The Leaside
Address: Toronto, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—1089 SqFt