Suite number:
1705 - B-01
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
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
17.90%
Cumulative Return on Investment in Year 5
83.25%
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
5% in 210 days
$62,650
10% on Occupancy
$125,300
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 | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $109,000 |
| mortgage principal reduction | - | $13,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $171,000 |
| deposit interest | $4,000 | $721 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $69,000 | $115,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $134,000 | $140,000 | $1,137,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $125,000 | $125,000 | - | - | - | - | - | - | - | - | $251,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $86,000 |
| mortgage payment | - | $51,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $538,000 |
| total expense investment | $125,000 | $265,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $957,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$55,939 | -$149,984 | $30,000 | $35,000 | $40,000 | $45,000 | $50,000 | $56,000 | $62,000 | $68,000 | $179,000 |
| cumulative roi | $55 | $47 | $61 | $73 | $83 | $92 | $100 | $108 | $116 | $123 | $860 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt