Suite number:
302 - 3B 1250 S/E/N
Project:
Address:
Toronto W02, Ontario
Developer:
Almadev
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1250 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,426,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.62%
Cumulative Return on Investment in Year 5
99.27%
Property Price at the End of Year 5
$1,838,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$71,345
5% on Occupancy
$71,345
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 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $942,000 |
| rent income | - | $29,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $450,000 |
| mortgage principal reduction | - | $12,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $191,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $77,000 | $145,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $185,000 | $194,000 | $204,000 | $1,611,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $71,000 | $71,000 | - | - | - | - | - | - | - | - | $143,000 |
| remaining balance payment | - | $143,000 | - | - | - | - | - | - | - | - | $143,000 |
| closing cost | - | $89,000 | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | $12,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $172,000 |
| mortgage payment | - | $46,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $602,000 |
| total expense investment | $71,000 | $361,000 | $87,000 | $88,000 | $88,000 | $89,000 | $90,000 | $90,000 | $91,000 | $92,000 | $1,148,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$215,543 | $59,000 | $65,000 | $72,000 | $79,000 | $87,000 | $95,000 | $103,000 | $112,000 | $464,000 |
| cumulative roi | $109 | $49 | $68 | $84 | $99 | $114 | $128 | $141 | $155 | $169 | $1,000 |
Galleria 3 Condos
Address: Toronto W02, Ontario
Price Range: $596,000 - $1,925,000
Avail. suites: 20
0—3.5 bd
395—1426 SqFt