Suite number:
107
Project:
Address:
Toronto C11, Ontario
Developer:
Core Development Group
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
731 sqft
Occupancy Date:
May 2026
Price, CAD
$1,409,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.56%
Cumulative Return on Investment in Year 5
90.02%
Property Price at the End of Year 5
$1,816,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$35,250
2.5% in 90 days
$35,250
2.5% in 180 days
$35,250
2.5% in 210 days
$35,250
6% on Occupancy
$84,599
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 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $105,000 | $110,000 | $116,000 | $931,000 |
| rent income | - | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $214,000 |
| mortgage principal reduction | - | $9,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $184,000 |
| deposit interest | $6,000 | $3,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $79,000 | $124,000 | $122,000 | $128,000 | $134,000 | $141,000 | $147,000 | $155,000 | $162,000 | $171,000 | $1,362,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $141,000 | $85,000 | - | - | - | - | - | - | - | - | $226,000 |
| remaining balance payment | - | $56,000 | - | - | - | - | - | - | - | - | $56,000 |
| closing cost | - | $88,000 | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | - | $6,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $121,000 |
| mortgage payment | - | $34,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $583,000 |
| total expense investment | $141,000 | $270,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $84,000 | $1,074,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$62,049 | -$145,900 | $40,000 | $46,000 | $52,000 | $58,000 | $64,000 | $71,000 | $78,000 | $86,000 | $288,000 |
| cumulative roi | $56 | $50 | $66 | $79 | $90 | $100 | $110 | $119 | $127 | $136 | $932 |
The Leaside
Address: Toronto C11, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—948 SqFt