Suite number:
23-A (Tower II)
Project:
Address:
Toronto, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
686 sqft
Occupancy Date:
Mar 2026
Price, CAD
$830,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.59%
Cumulative Return on Investment in Year 5
92.35%
Property Price at the End of Year 5
$1,071,000
Deposit Schedule
$10,000 at Signing
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | - | $16,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $245,000 |
| mortgage principal reduction | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $107,000 |
| deposit interest | $518 | $160 | - | - | - | - | - | - | - | - | $678 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $92,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $105,000 | $111,000 | $116,000 | $926,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $156,000 | - | - | - | - | - | - | - | - | $156,000 |
| closing cost | - | $67,000 | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | $7,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $101,000 |
| mortgage payment | - | $28,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $361,000 |
| total expense investment | $10,000 | $258,000 | $52,000 | $53,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $695,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $34,000 | -$165,359 | $31,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $231,000 |
| cumulative roi | $436 | $48 | $65 | $79 | $92 | $105 | $117 | $129 | $141 | $153 | $1,000 |
The Dawes
Address: Toronto, Ontario
Price Range: $580,000 - $1,248,000
Avail. suites: 28
1—3.5 bd
437—1055 SqFt