Suite number:
2701 - -02
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
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
18.75%
Cumulative Return on Investment in Year 5
84.77%
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 | - | $35,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $409,000 |
| mortgage principal reduction | - | $29,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $338,000 |
| deposit interest | $6,000 | $324 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $226,000 | $218,000 | $229,000 | $240,000 | $252,000 | $265,000 | $278,000 | $292,000 | $306,000 | $2,442,000 |
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 | - | $140,000 | - | - | - | - | - | - | - | - | $140,000 |
| operating expense | - | $19,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $203,000 |
| mortgage payment | - | $116,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $1,127,000 |
| total expense investment | $252,000 | $527,000 | $148,000 | $148,000 | $149,000 | $149,000 | $150,000 | $150,000 | $151,000 | $151,000 | $1,975,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$115,994 | -$300,779 | $70,000 | $81,000 | $91,000 | $103,000 | $115,000 | $128,000 | $141,000 | $155,000 | $467,000 |
| cumulative roi | $54 | $45 | $60 | $73 | $85 | $95 | $105 | $114 | $122 | $131 | $884 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt