Suite number:
NORTH PENTHOUSE -SANCTUARY
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
2026 sqft
Occupancy Date:
Jun 2026
Price, CAD
$10,900,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.55%
Cumulative Return on Investment in Year 5
81.81%
Property Price at the End of Year 5
$14,044,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$545,050
5% in 120 days
$545,050
10% on Occupancy
$1,090,099
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 | $565,000 | $596,000 | $627,000 | $660,000 | $694,000 | $730,000 | $768,000 | $808,000 | $850,000 | $894,000 | $7,194,000 |
| rent income | - | $30,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $81,000 | $593,000 |
| mortgage principal reduction | - | $66,000 | $138,000 | $144,000 | $152,000 | $159,000 | $167,000 | $175,000 | $183,000 | $192,000 | $1,376,000 |
| deposit interest | $38,000 | $25,000 | - | - | - | - | - | - | - | - | $63,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $603,000 | $741,000 | $826,000 | $867,000 | $912,000 | $958,000 | $1,006,000 | $1,058,000 | $1,111,000 | $1,168,000 | $9,250,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $1,090,000 | $1,090,000 | - | - | - | - | - | - | - | - | $2,180,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $558,000 | - | - | - | - | - | - | - | - | $558,000 |
| operating expense | - | $30,000 | $61,000 | $62,000 | $63,000 | $65,000 | $66,000 | $67,000 | $69,000 | $70,000 | $554,000 |
| mortgage payment | - | $273,000 | $546,000 | $546,000 | $546,000 | $546,000 | $546,000 | $546,000 | $546,000 | $546,000 | $4,640,000 |
| total expense investment | $1,090,000 | $1,952,000 | $607,000 | $608,000 | $609,000 | $611,000 | $612,000 | $613,000 | $615,000 | $616,000 | $7,933,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$486,975 | -$1,210,199 | $219,000 | $260,000 | $302,000 | $347,000 | $394,000 | $444,000 | $496,000 | $551,000 | $1,317,000 |
| cumulative roi | $55 | $45 | $60 | $72 | $82 | $91 | $98 | $106 | $113 | $119 | $841 |
King Toronto Condos
Address: Toronto C01, Ontario
Price Range: $1,200,000 - $15,225,000
Avail. suites: 10
0—4.5 bd
390—4264 SqFt