Suite number:
1BR 512(Balcony)
Project:
Address:
Toronto C10, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
512 sqft
Occupancy Date:
Mar 2026
Price, CAD
$894,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.62%
Cumulative Return on Investment in Year 5
102.25%
Property Price at the End of Year 5
$1,153,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 0 days
$22,373
2.5% in 0 days
$22,373
5% in 0 days
$44,745
5% in 30 days
$44,745
5% on Occupancy
$44,745
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $591,000 |
| rent income | - | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $123,000 |
| mortgage principal reduction | - | $8,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $128,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $50,000 | $91,000 | $77,000 | $81,000 | $84,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $870,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $89,000 | $45,000 | - | - | - | - | - | - | - | - | $134,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $79,000 |
| mortgage payment | - | $27,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $355,000 |
| total expense investment | $89,000 | $145,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $636,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,517 | -$54,473 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $234,000 |
| cumulative roi | $56 | $61 | $77 | $91 | $102 | $113 | $122 | $131 | $140 | $148 | $1,000 |
Akra
Address: Toronto C10, Ontario
Price Range: $675,000 - $1,490,000
Avail. suites: 17
1—3 bd
407—1480 SqFt