Suite number:
KIPLING525
Project:
Address:
Toronto W08, Ontario
Developer:
CentreCourt Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
525 sqft
Occupancy Date:
Jan 2026
Price, CAD
$587,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.81%
Cumulative Return on Investment in Year 5
87.99%
Property Price at the End of Year 5
$756,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$29,350
5% in 120 days
$29,350
2.5% in 300 days
$14,675
2.5% in 400 days
$14,675
5% on Occupancy
$29,350
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 | $30,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $387,000 |
| rent income | - | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $129,000 |
| mortgage principal reduction | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $80,000 |
| deposit interest | $3,000 | $422 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $73,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $623,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $73,000 | $44,000 | - | - | - | - | - | - | - | - | $117,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $55,000 | - | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $77,000 |
| mortgage payment | - | $24,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $252,000 |
| total expense investment | $73,000 | $130,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $503,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$40,350 | -$56,648 | $18,000 | $20,000 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $38,000 | $121,000 |
| cumulative roi | $45 | $51 | $65 | $77 | $88 | $98 | $108 | $117 | $125 | $134 | $908 |
Kipling Station Condos
Address: Toronto W08, Ontario
Price Range: $445,000 - $894,000
Avail. suites: 8
0—3 bd
303—935 SqFt