Suite number:
C6
Project:
Address:
Toronto W02, Ontario
Developer:
Sierra Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
599 sqft
Occupancy Date:
May 2026
Price, CAD
$782,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.54%
Cumulative Return on Investment in Year 5
98.69%
Property Price at the End of Year 5
$1,009,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$39,145
5% in 30 days
$39,145
5% in 180 days
$39,145
5% on Occupancy
$39,145
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $517,000 |
| rent income | - | $11,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $211,000 |
| mortgage principal reduction | - | $5,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $102,000 |
| deposit interest | $3,000 | $4,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $86,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $860,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $78,000 | $78,000 | - | - | - | - | - | - | - | - | $157,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $63,000 | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $82,000 |
| mortgage payment | - | $19,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $324,000 |
| total expense investment | $78,000 | $165,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $625,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,772 | -$78,807 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $58,000 | $235,000 |
| cumulative roi | $56 | $53 | $70 | $85 | $99 | $112 | $124 | $136 | $148 | $160 | $1,000 |
Motto Condos
Address: Toronto W02, Ontario
Price Range: $490,000 - $1,411,000
Avail. suites: 19
1—3.5 bd
362—1361 SqFt