Suite number:
2901 (East Tower)
Project:
Address:
Toronto, Ontario
Developer:
Concord Adex
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
910 sqft
Occupancy Date:
Jan 2026
Price, CAD
$946,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.75%
Cumulative Return on Investment in Year 5
94.34%
Property Price at the End of Year 5
$1,219,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$47,300
10% on Occupancy
$94,600
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 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $625,000 |
| rent income | $11,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $356,000 |
| mortgage principal reduction | $4,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $134,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $89,000 | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $127,000 | $134,000 | $140,000 | $1,140,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $142,000 | - | - | - | - | - | - | - | - | - | $142,000 |
| remaining balance payment | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| closing cost | $71,000 | - | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | $4,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $138,000 |
| mortgage payment | $16,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $442,000 |
| total expense investment | $281,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $63,000 | $64,000 | $841,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$191,707 | $35,000 | $39,000 | $44,000 | $49,000 | $54,000 | $59,000 | $64,000 | $70,000 | $76,000 | $299,000 |
| cumulative roi | $29 | $48 | $65 | $80 | $94 | $108 | $122 | $135 | $149 | $163 | $994 |
King's Landing
Address: Toronto, Ontario
Price Range: $903,000 - $1,130,000
Avail. suites: 5
0—3 bd
315—1238 SqFt