Suite number:
317
Project:
Address:
Toronto, Ontario
Developer:
Core Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
548 sqft
Occupancy Date:
May 2026
Price, CAD
$769,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.75%
Cumulative Return on Investment in Year 5
85.46%
Property Price at the End of Year 5
$992,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$19,250
2.5% in 90 days
$19,250
2.5% in 180 days
$19,250
2.5% in 210 days
$19,250
6% on Occupancy
$46,199
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 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $508,000 |
| rent income | - | $10,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $132,000 |
| mortgage principal reduction | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $101,000 |
| deposit interest | $3,000 | $898 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $84,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $769,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $77,000 | $46,000 | - | - | - | - | - | - | - | - | $123,000 |
| remaining balance payment | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| closing cost | - | $64,000 | - | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $79,000 |
| mortgage payment | - | $29,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $337,000 |
| total expense investment | $77,000 | $176,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $635,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,878 | -$92,721 | $20,000 | $23,000 | $27,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $134,000 |
| cumulative roi | $56 | $49 | $63 | $75 | $85 | $95 | $104 | $112 | $120 | $128 | $889 |
The Leaside
Address: Toronto, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—1089 SqFt