Suite number:
3009 - G-06
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
753 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,734,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.55%
Cumulative Return on Investment in Year 5
81.33%
Property Price at the End of Year 5
$2,234,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$86,700
15% on Occupancy
$260,100
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 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $129,000 | $135,000 | $142,000 | $1,144,000 |
| rent income | $13,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $301,000 |
| mortgage principal reduction | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $251,000 |
| deposit interest | $8 | - | - | - | - | - | - | - | - | - | $8 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $138,000 | $144,000 | $151,000 | $158,000 | $166,000 | $174,000 | $183,000 | $192,000 | $202,000 | $212,000 | $1,720,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $347,000 | - | - | - | - | - | - | - | - | - | $347,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $103,000 | - | - | - | - | - | - | - | - | - | $103,000 |
| operating expense | $7,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $149,000 |
| mortgage payment | $43,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $825,000 |
| total expense investment | $500,000 | $101,000 | $102,000 | $102,000 | $102,000 | $103,000 | $103,000 | $103,000 | $104,000 | $104,000 | $1,424,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$362,504 | $42,000 | $49,000 | $56,000 | $64,000 | $72,000 | $80,000 | $89,000 | $98,000 | $108,000 | $296,000 |
| cumulative roi | $26 | $43 | $58 | $70 | $81 | $91 | $101 | $110 | $119 | $127 | $827 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt