Suite number:
2802 - 2B 786
Project:
Address:
Toronto W02, Ontario
Developer:
Almadev
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
786 sqft
Occupancy Date:
Mar 2026
Price, CAD
$949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.84%
Cumulative Return on Investment in Year 5
93.23%
Property Price at the End of Year 5
$1,224,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$47,495
5% on Occupancy
$47,495
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 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $627,000 |
| rent income | - | $15,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $236,000 |
| mortgage principal reduction | - | $8,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $127,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $52,000 | $101,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $1,017,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $47,000 | $47,000 | - | - | - | - | - | - | - | - | $95,000 |
| remaining balance payment | - | $95,000 | - | - | - | - | - | - | - | - | $95,000 |
| closing cost | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $105,000 |
| mortgage payment | - | $31,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $400,000 |
| total expense investment | $47,000 | $250,000 | $57,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $766,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$149,684 | $34,000 | $38,000 | $42,000 | $47,000 | $51,000 | $56,000 | $62,000 | $67,000 | $252,000 |
| cumulative roi | $109 | $50 | $66 | $80 | $93 | $105 | $117 | $128 | $139 | $149 | $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