Suite number:
Astrid 1253 T
Project:
Address:
Toronto W07, Ontario
Developer:
Equiton Developments
Property type:
condo
Bathrooms:
1.5
Bedrooms:
3.5
Size:
968 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,151,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.03%
Cumulative Return on Investment in Year 5
102.82%
Property Price at the End of Year 5
$1,484,000
Deposit Schedule
$5 at Signing
Total up to 5% in 30 days
$57,595
5% in 180 days
$57,600
10% on Occupancy
$115,199
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 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $95,000 | $760,000 |
| rent income | - | $23,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $348,000 |
| mortgage principal reduction | - | $11,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $165,000 |
| deposit interest | $6,000 | $2,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $122,000 | $118,000 | $124,000 | $129,000 | $136,000 | $142,000 | $149,000 | $156,000 | $163,000 | $1,305,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $115,000 | $115,000 | - | - | - | - | - | - | - | - | $230,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | $10,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $142,000 |
| mortgage payment | - | $35,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $458,000 |
| total expense investment | $115,000 | $238,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $71,000 | $908,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,508 | -$115,936 | $50,000 | $55,000 | $61,000 | $67,000 | $73,000 | $79,000 | $85,000 | $92,000 | $397,000 |
| cumulative roi | $57 | $52 | $70 | $87 | $103 | $118 | $132 | $146 | $160 | $174 | $1,000 |
Sleek and modern, KüL Condos is a midrise boutique residence featuring 177 spectacular studio to 3-bedroom + den, affordable luxury suites. Some offer private balconies or terraces and all feature an array of outstanding spa-inspired amenities. Insp...
Address: Toronto W07, Ontario
Price Range: $400,000 - $1,152,000
Avail. suites: 18
0—3.5 bd
337—1017 SqFt