Suite number:
PH05 - PH-801
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
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
16.80%
Cumulative Return on Investment in Year 5
77.56%
Property Price at the End of Year 5
$4,095,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$635,780
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 | $35,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $457,000 |
| mortgage principal reduction | $36,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $54,000 | $57,000 | $60,000 | $485,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $259,000 | $254,000 | $267,000 | $280,000 | $294,000 | $309,000 | $325,000 | $341,000 | $358,000 | $376,000 | $3,064,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $636,000 | - | - | - | - | - | - | - | - | - | $636,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $172,000 | - | - | - | - | - | - | - | - | - | $172,000 |
| operating expense | $20,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $26,000 | $235,000 |
| mortgage payment | $146,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,579,000 |
| total expense investment | $974,000 | $181,000 | $182,000 | $182,000 | $183,000 | $183,000 | $184,000 | $184,000 | $185,000 | $185,000 | $2,622,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$714,242 | $73,000 | $85,000 | $98,000 | $112,000 | $126,000 | $141,000 | $157,000 | $173,000 | $191,000 | $442,000 |
| cumulative roi | $24 | $41 | $55 | $67 | $78 | $87 | $96 | $105 | $113 | $121 | $787 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $1,026,000 - $3,179,000
Avail. suites: 6
0—3.5 bd
414—2251 SqFt