Suite number:
1BD.91
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
687 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,200,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.52%
Cumulative Return on Investment in Year 5
82.32%
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 | $3,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $176,000 |
| mortgage principal reduction | $3,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $172,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $95,000 | $97,000 | $102,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $1,167,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $240,000 | - | - | - | - | - | - | - | - | - | $240,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | $2,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $130,000 |
| mortgage payment | $10,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $535,000 |
| total expense investment | $332,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $985,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$236,759 | $26,000 | $31,000 | $36,000 | $40,000 | $46,000 | $51,000 | $57,000 | $63,000 | $69,000 | $182,000 |
| cumulative roi | $29 | $46 | $60 | $72 | $82 | $92 | $100 | $108 | $116 | $124 | $830 |
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