Suite number:
PH05
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1813 sqft
Occupancy Date:
Sep 2025
Price, CAD
$3,178,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.42%
Cumulative Return on Investment in Year 5
142.89%
Property Price at the End of Year 5
$4,096,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$635,780
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 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $224,000 | $236,000 | $248,000 | $261,000 | $2,099,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $43,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $58,000 | $60,000 | $495,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $208,000 | $215,000 | $226,000 | $238,000 | $250,000 | $263,000 | $276,000 | $291,000 | $306,000 | $321,000 | $2,594,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,592,000 |
| total expense investment | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,592,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $49,000 | $56,000 | $67,000 | $79,000 | $91,000 | $104,000 | $117,000 | $131,000 | $146,000 | $162,000 | $1,002,000 |
| cumulative roi | $131 | $133 | $136 | $139 | $143 | $147 | $150 | $154 | $159 | $163 | $1,000 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $774,000 - $3,179,000
Avail. suites: 17
0—3.5 bd
414—2253 SqFt