Suite number:
Black Pearl
Project:
Address:
Toronto E06, Ontario
Developer:
Altree Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
934 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,314,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.15%
Cumulative Return on Investment in Year 5
101.35%
Property Price at the End of Year 5
$1,694,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$55,750
2.5% in 180 days
$32,875
2.5% in 365 days
$32,875
2.5% in 540 days
$32,875
7.5% on Occupancy
$98,624
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 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $103,000 | $108,000 | $868,000 |
| rent income | - | - | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $254,000 |
| mortgage principal reduction | - | - | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $171,000 |
| deposit interest | $4,000 | $10,000 | - | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $72,000 | $82,000 | $146,000 | $127,000 | $134,000 | $140,000 | $147,000 | $154,000 | $161,000 | $169,000 | $1,331,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $99,000 | $164,000 | - | - | - | - | - | - | - | - | $263,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $85,000 | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | - | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $126,000 |
| mortgage payment | - | - | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $482,000 |
| total expense investment | $99,000 | $249,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $956,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,413 | -$167,097 | $71,000 | $53,000 | $58,000 | $64,000 | $71,000 | $77,000 | $84,000 | $91,000 | $376,000 |
| cumulative roi | $73 | $46 | $72 | $88 | $101 | $114 | $125 | $136 | $147 | $158 | $1,000 |
Imagine an idyllic location, surrounded by nature with breathtaking views of the water. A sanctuary in the city. Introducing Kingside Residences, a modern 10-storey boutique building right by the bluffs. A historic neighbourhood, offering the best of...
Address: Toronto E06, Ontario
Price Range: $495,000 - $1,445,000
Avail. suites: 34
0—3.5 bd
339—1098 SqFt