Suite number:
PH05 - PH-801
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1085 sqft
Occupancy Date:
Jan 2025
Price, CAD
$3,178,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.29%
Cumulative Return on Investment in Year 5
79.67%
Property Price at the End of Year 5
$4,095,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$158,945
15% on Occupancy
$476,835
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 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $224,000 | $236,000 | $248,000 | $261,000 | $2,098,000 |
| rent income | $32,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $454,000 |
| mortgage principal reduction | $34,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $496,000 |
| deposit interest | $56 | - | - | - | - | - | - | - | - | - | $56 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $255,000 | $256,000 | $269,000 | $282,000 | $296,000 | $311,000 | $326,000 | $342,000 | $359,000 | $377,000 | $3,072,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $636,000 | - | - | - | - | - | - | - | - | - | $636,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $171,000 | - | - | - | - | - | - | - | - | - | $171,000 |
| operating expense | $18,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $242,000 |
| mortgage payment | $129,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $1,521,000 |
| total expense investment | $953,000 | $177,000 | $177,000 | $178,000 | $179,000 | $179,000 | $180,000 | $181,000 | $182,000 | $183,000 | $2,569,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$698,668 | $79,000 | $91,000 | $104,000 | $117,000 | $131,000 | $146,000 | $161,000 | $177,000 | $194,000 | $503,000 |
| cumulative roi | $24 | $42 | $56 | $69 | $80 | $90 | $99 | $108 | $116 | $124 | $808 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $1,026,000 - $3,179,000
Avail. suites: 6
0—3.5 bd
414—2251 SqFt