Suite number:
Bergen 804
Project:
Address:
Toronto W07, Ontario
Developer:
Equiton Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
783 sqft
Occupancy Date:
Jan 2026
Price, CAD
$875,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.49%
Cumulative Return on Investment in Year 5
97.24%
Property Price at the End of Year 5
$1,129,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$43,800
5% in 365 days
$43,800
10% on Occupancy
$87,599
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 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $578,000 |
| rent income | - | $23,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $288,000 |
| mortgage principal reduction | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $120,000 |
| deposit interest | $2,000 | $670 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $105,000 | $91,000 | $95,000 | $100,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $1,013,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $44,000 | $131,000 | - | - | - | - | - | - | - | - | $175,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $67,000 | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $116,000 |
| mortgage payment | - | $36,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $376,000 |
| total expense investment | $44,000 | $244,000 | $54,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $734,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$138,653 | $36,000 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $63,000 | $69,000 | $278,000 |
| cumulative roi | $109 | $50 | $67 | $83 | $97 | $111 | $124 | $138 | $151 | $164 | $1,000 |
KüL Condos
Address: Toronto W07, Ontario
Price Range: $400,000 - $1,152,000
Avail. suites: 20
0—3.5 bd
337—1017 SqFt