Suite number:
PH07 - PH-802B
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3.5
Size:
1446 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,639,900
Available
ROI
12,28%
Monthly Expenses
- condo fees— $925
- property taxes— $660
- property management— $260
- repairs and maintenance— $130
Total: $1,976
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.78%
Cumulative Return on Investment in Year 5
82.41%
Property Price at the End of Year 5
$3,401,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$527,980
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 | $137,000 | $144,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $196,000 | $206,000 | $217,000 | $1,742,000 |
| rent income | $46,000 | $52,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $70,000 | $74,000 | $609,000 |
| mortgage principal reduction | $30,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $403,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $237,000 | $231,000 | $242,000 | $254,000 | $267,000 | $280,000 | $294,000 | $309,000 | $324,000 | $340,000 | $2,778,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $528,000 | - | - | - | - | - | - | - | - | - | $528,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $145,000 | - | - | - | - | - | - | - | - | - | $145,000 |
| operating expense | $22,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $28,000 | $29,000 | $261,000 |
| mortgage payment | $121,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $1,311,000 |
| total expense investment | $816,000 | $156,000 | $157,000 | $158,000 | $158,000 | $159,000 | $159,000 | $160,000 | $161,000 | $161,000 | $2,245,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$579,360 | $75,000 | $85,000 | $97,000 | $109,000 | $121,000 | $135,000 | $149,000 | $163,000 | $179,000 | $532,000 |
| cumulative roi | $25 | $43 | $58 | $71 | $82 | $93 | $104 | $114 | $124 | $133 | $846 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $1,026,000 - $3,179,000
Avail. suites: 6
0—3.5 bd
414—2251 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.