Suite number:
402 - 1B+F 631
Project:
Address:
Toronto W02, Ontario
Developer:
Almadev
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
631 sqft
Occupancy Date:
Mar 2026
Price, CAD
$821,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.14%
Cumulative Return on Investment in Year 5
95.66%
Property Price at the End of Year 5
$1,059,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$41,095
5% on Occupancy
$41,095
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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $542,000 |
| rent income | - | $15,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $227,000 |
| mortgage principal reduction | - | $7,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $110,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $92,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $906,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | $41,000 | - | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| closing cost | - | $65,000 | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | $6,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $90,000 |
| mortgage payment | - | $27,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $346,000 |
| total expense investment | $41,000 | $221,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $665,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$128,980 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $57,000 | $61,000 | $241,000 |
| cumulative roi | $109 | $50 | $67 | $82 | $96 | $109 | $121 | $133 | $145 | $157 | $1,000 |
Galleria 3 Condos
Address: Toronto W02, Ontario
Price Range: $596,000 - $1,925,000
Avail. suites: 20
0—3.5 bd
395—1426 SqFt