Suite number:
1BD.91
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
687 sqft
Occupancy Date:
Jun 2026
Price, CAD
$1,200,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.41%
Cumulative Return on Investment in Year 5
85.42%
Property Price at the End of Year 5
$1,546,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$60,000
5% in 120 days
$60,000
10% on Occupancy
$120,000
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $792,000 |
| rent income | - | $8,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $161,000 |
| mortgage principal reduction | - | $7,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $151,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $108,000 | $101,000 | $106,000 | $111,000 | $117,000 | $122,000 | $128,000 | $135,000 | $142,000 | $1,135,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | $120,000 | - | - | - | - | - | - | - | - | $240,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $81,000 | - | - | - | - | - | - | - | - | $81,000 |
| operating expense | - | $6,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $115,000 |
| mortgage payment | - | $30,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $511,000 |
| total expense investment | $120,000 | $238,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $74,000 | $75,000 | $948,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,607 | -$130,002 | $28,000 | $33,000 | $38,000 | $43,000 | $48,000 | $54,000 | $60,000 | $67,000 | $188,000 |
| cumulative roi | $55 | $49 | $63 | $75 | $85 | $95 | $103 | $111 | $118 | $126 | $881 |
King Toronto Condos
Address: Toronto C01, Ontario
Price Range: $1,200,000 - $15,225,000
Avail. suites: 10
0—4.5 bd
390—4264 SqFt