Suite number:
3208 - I-03
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1113 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,659,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.83%
Cumulative Return on Investment in Year 5
81.57%
Property Price at the End of Year 5
$3,426,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$132,950
5% in 210 days
$132,950
10% on Occupancy
$265,900
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 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $187,000 | $197,000 | $207,000 | $218,000 | $1,755,000 |
| rent income | $16,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $440,000 |
| mortgage principal reduction | $13,000 | $33,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $380,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $195,000 | $218,000 | $229,000 | $241,000 | $253,000 | $265,000 | $279,000 | $293,000 | $307,000 | $322,000 | $2,603,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $532,000 | - | - | - | - | - | - | - | - | - | $532,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $146,000 | - | - | - | - | - | - | - | - | - | $146,000 |
| operating expense | $9,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $221,000 |
| mortgage payment | $55,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $1,254,000 |
| total expense investment | $743,000 | $155,000 | $155,000 | $156,000 | $156,000 | $157,000 | $157,000 | $158,000 | $158,000 | $159,000 | $2,153,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$547,684 | $64,000 | $74,000 | $85,000 | $97,000 | $109,000 | $121,000 | $135,000 | $149,000 | $164,000 | $449,000 |
| cumulative roi | $25 | $43 | $58 | $70 | $82 | $92 | $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