Suite number:
D
Project:
Address:
Toronto C08, Ontario
Developer:
Dream
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
490 sqft
Occupancy Date:
Jan 2026
Price, CAD
$809,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.76%
Cumulative Return on Investment in Year 5
84.85%
Property Price at the End of Year 5
$1,043,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,495
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 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $534,000 |
| rent income | - | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $122,000 |
| mortgage principal reduction | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $112,000 |
| deposit interest | $2,000 | $167 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $89,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $794,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | $121,000 | - | - | - | - | - | - | - | - | $121,000 |
| closing cost | - | $64,000 | - | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $73,000 |
| mortgage payment | - | $36,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $351,000 |
| total expense investment | $40,000 | $229,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $651,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$140,050 | $23,000 | $26,000 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $49,000 | $143,000 |
| cumulative roi | $108 | $48 | $62 | $74 | $85 | $95 | $104 | $112 | $120 | $128 | $936 |
Canary House Condos
Address: Toronto C08, Ontario
Price Range: $732,000 - $1,298,000
Avail. suites: 33
1—3.5 bd
461—954 SqFt