Suite number:
1008 (Tower B)
Project:
Address:
Toronto E11, Ontario
Developer:
Crown Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
635 sqft
Occupancy Date:
Jan 2026
Price, CAD
$785,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.28%
Cumulative Return on Investment in Year 5
120.78%
Property Price at the End of Year 5
$1,012,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$39,295
5% in 0 days
$39,295
5% in 30 days
$39,295
5% on Occupancy
$39,295
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $519,000 |
| rent income | - | $15,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $195,000 |
| mortgage principal reduction | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $108,000 |
| deposit interest | $2,000 | $221 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $91,000 | $75,000 | $79,000 | $82,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $847,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | $39,000 | - | - | - | - | - | - | - | - | $79,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $63,000 | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $88,000 |
| mortgage payment | - | $32,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $338,000 |
| total expense investment | $39,000 | $142,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $568,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$50,763 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $51,000 | $55,000 | $279,000 |
| cumulative roi | $109 | $73 | $92 | $107 | $121 | $133 | $144 | $155 | $166 | $177 | $1,000 |
Narrative Condos
Address: Toronto E11, Ontario
Price Range: $597,000 - $1,178,000
Avail. suites: 38
1—3 bd
417—1172 SqFt