Suite number:
707
Project:
Address:
Toronto C11, Ontario
Developer:
Core Development Group
Property type:
condo
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
19.70%
Cumulative Return on Investment in Year 5
93.34%
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 | - | $9,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $184,000 |
| mortgage principal reduction | - | $6,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $114,000 |
| deposit interest | $4,000 | $2,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $88,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $901,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $87,000 | $52,000 | - | - | - | - | - | - | - | - | $139,000 |
| remaining balance payment | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| closing cost | - | $67,000 | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $85,000 |
| mortgage payment | - | $21,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $360,000 |
| total expense investment | $87,000 | $179,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $686,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,269 | -$91,039 | $29,000 | $33,000 | $36,000 | $40,000 | $45,000 | $49,000 | $54,000 | $59,000 | $216,000 |
| cumulative roi | $56 | $51 | $67 | $81 | $93 | $105 | $115 | $126 | $136 | $145 | $975 |
The Leaside
Address: Toronto C11, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—948 SqFt