Suite number:
1705 - B-01
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
445 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,253,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
15.94%
Cumulative Return on Investment in Year 5
75.55%
Property Price at the End of Year 5
$1,614,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$62,650
15% on Occupancy
$187,950
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 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $827,000 |
| rent income | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $122,000 |
| mortgage principal reduction | $12,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $187,000 |
| deposit interest | $13 | - | - | - | - | - | - | - | - | - | $13 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $108,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $1,160,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $251,000 | - | - | - | - | - | - | - | - | - | $251,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $84,000 | - | - | - | - | - | - | - | - | - | $84,000 |
| operating expense | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $93,000 |
| mortgage payment | $47,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $612,000 |
| total expense investment | $388,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $73,000 | $1,038,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$279,410 | $24,000 | $28,000 | $33,000 | $38,000 | $44,000 | $49,000 | $55,000 | $61,000 | $68,000 | $122,000 |
| cumulative roi | $27 | $42 | $55 | $66 | $76 | $84 | $92 | $100 | $107 | $114 | $763 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt