Suite number:
2701 - -02
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1104 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,524,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.38%
Cumulative Return on Investment in Year 5
87.75%
Property Price at the End of Year 5
$3,252,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$126,200
5% in 210 days
$126,200
10% on Occupancy
$252,400
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 | $131,000 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $187,000 | $197,000 | $207,000 | $1,666,000 |
| rent income | - | $32,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $406,000 |
| mortgage principal reduction | - | $27,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $345,000 |
| deposit interest | $9,000 | $1,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $140,000 | $223,000 | $219,000 | $230,000 | $241,000 | $253,000 | $266,000 | $279,000 | $293,000 | $307,000 | $2,451,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $252,000 | $252,000 | - | - | - | - | - | - | - | - | $505,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $138,000 | - | - | - | - | - | - | - | - | $138,000 |
| operating expense | - | $17,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $208,000 |
| mortgage payment | - | $102,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $1,084,000 |
| total expense investment | $252,000 | $510,000 | $144,000 | $145,000 | $146,000 | $146,000 | $147,000 | $148,000 | $149,000 | $149,000 | $1,936,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$112,724 | -$287,368 | $75,000 | $85,000 | $96,000 | $107,000 | $119,000 | $131,000 | $144,000 | $158,000 | $516,000 |
| cumulative roi | $55 | $46 | $62 | $76 | $88 | $98 | $108 | $118 | $127 | $135 | $914 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt