Suite number:
Bergen 804
Project:
Address:
Toronto W07, Ontario
Developer:
Equiton Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
783 sqft
Occupancy Date:
Jan 2026
Price, CAD
$875,990
Available
ROI
15,22%
Monthly Expenses
- condo fees— $532
- property taxes— $219
- property management— $141
- repairs and maintenance— $70
Total: $963
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.72%
Cumulative Return on Investment in Year 5
93.94%
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
15% on Occupancy
$131,399
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $578,000 |
| rent income | - | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $293,000 |
| mortgage principal reduction | - | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $119,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $110,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $1,016,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $175,000 | - | - | - | - | - | - | - | - | - | $175,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $68,000 | - | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $114,000 |
| mortgage payment | - | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $395,000 |
| total expense investment | $244,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $753,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$196,199 | $55,000 | $35,000 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $63,000 | $68,000 | $263,000 |
| cumulative roi | $20 | $49 | $65 | $80 | $94 | $107 | $120 | $133 | $146 | $159 | $972 |
KüL Condos
Address: Toronto W07, Ontario
Price Range: $400,000 - $1,152,000
Avail. suites: 20
0—3.5 bd
337—1017 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.