Suite number:
WEST PENTHOUSE -LA BIBLIOTHEQUE
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Floor plan:
Bathrooms:
4.5
Bedrooms:
4
Size:
4264 sqft
Occupancy Date:
Jun 2026
Price, CAD
$15,224,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.03%
Cumulative Return on Investment in Year 5
83.79%
Property Price at the End of Year 5
$19,614,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$761,250
5% in 120 days
$761,250
10% on Occupancy
$1,522,499
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 | $789,000 | $833,000 | $876,000 | $922,000 | $970,000 | $1,020,000 | $1,073,000 | $1,129,000 | $1,187,000 | $1,249,000 | $10,048,000 |
| rent income | - | $74,000 | $152,000 | $159,000 | $165,000 | $173,000 | $180,000 | $188,000 | $196,000 | $204,000 | $1,491,000 |
| mortgage principal reduction | - | $93,000 | $192,000 | $202,000 | $212,000 | $222,000 | $233,000 | $244,000 | $256,000 | $268,000 | $1,921,000 |
| deposit interest | $53,000 | $35,000 | - | - | - | - | - | - | - | - | $88,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $842,000 | $1,059,000 | $1,221,000 | $1,282,000 | $1,347,000 | $1,414,000 | $1,486,000 | $1,560,000 | $1,639,000 | $1,722,000 | $13,572,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $1,522,000 | $1,522,000 | - | - | - | - | - | - | - | - | $3,045,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $775,000 | - | - | - | - | - | - | - | - | $775,000 |
| operating expense | - | $53,000 | $107,000 | $109,000 | $111,000 | $114,000 | $116,000 | $119,000 | $122,000 | $124,000 | $975,000 |
| mortgage payment | - | $381,000 | $762,000 | $762,000 | $762,000 | $762,000 | $762,000 | $762,000 | $762,000 | $762,000 | $6,481,000 |
| total expense investment | $1,522,000 | $2,731,000 | $869,000 | $871,000 | $874,000 | $876,000 | $879,000 | $881,000 | $884,000 | $887,000 | $11,276,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$680,139 | -$1,672,190 | $351,000 | $411,000 | $473,000 | $538,000 | $607,000 | $679,000 | $755,000 | $835,000 | $2,296,000 |
| cumulative roi | $55 | $45 | $61 | $73 | $84 | $93 | $102 | $110 | $117 | $125 | $865 |
King Toronto Condos
Address: Toronto C01, Ontario
Price Range: $1,200,000 - $15,225,000
Avail. suites: 10
0—4.5 bd
390—4264 SqFt