Suite number:
2106 (North Tower)
Project:
Address:
Toronto C15, Ontario
Developer:
Concord Adex
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
618 sqft
Occupancy Date:
Jan 2026
Price, CAD
$971,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.39%
Cumulative Return on Investment in Year 5
91.29%
Property Price at the End of Year 5
$1,252,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$48,595
2.5% in 365 days
$24,298
7.5% on Occupancy
$72,893
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $641,000 |
| rent income | - | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $227,000 |
| mortgage principal reduction | - | $10,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $133,000 |
| deposit interest | $3,000 | $415 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $106,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $1,029,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | $97,000 | - | - | - | - | - | - | - | - | $146,000 |
| remaining balance payment | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| closing cost | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | $8,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $101,000 |
| mortgage payment | - | $39,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $418,000 |
| total expense investment | $49,000 | $264,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $784,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$158,367 | $34,000 | $38,000 | $42,000 | $47,000 | $52,000 | $57,000 | $62,000 | $68,000 | $245,000 |
| cumulative roi | $109 | $49 | $65 | $79 | $91 | $103 | $114 | $125 | $135 | $145 | $1,000 |
King's Landing
Address: Toronto C15, Ontario
Price Range: $545,000 - $1,513,000
Avail. suites: 35
0—3 bd
325—1238 SqFt