Suite number:
707
Project:
Address:
Toronto, Ontario
Developer:
Core Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
523 sqft
Occupancy Date:
May 2026
Price, CAD
$869,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.23%
Cumulative Return on Investment in Year 5
87.35%
Property Price at the End of Year 5
$1,121,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$21,750
2.5% in 90 days
$21,750
2.5% in 180 days
$21,750
2.5% in 210 days
$21,750
6% on Occupancy
$52,199
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 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $71,000 | $574,000 |
| rent income | $2,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $198,000 |
| mortgage principal reduction | $876 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $119,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $51,000 | $101,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $113,000 | $918,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $139,000 | - | - | - | - | - | - | - | - | - | $139,000 |
| remaining balance payment | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| closing cost | $68,000 | - | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | $740 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $89,000 |
| mortgage payment | $4,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $396,000 |
| total expense investment | $247,000 | $52,000 | $53,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $54,000 | $727,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$196,097 | $48,000 | $28,000 | $32,000 | $36,000 | $40,000 | $44,000 | $49,000 | $53,000 | $59,000 | $191,000 |
| cumulative roi | $20 | $48 | $63 | $76 | $87 | $98 | $108 | $118 | $128 | $138 | $885 |
The Leaside
Address: Toronto, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—1089 SqFt