Suite number:
1705 - B-01
Project:
Address:
Toronto C02, 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
17.32%
Cumulative Return on Investment in Year 5
80.44%
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 | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $110,000 |
| mortgage principal reduction | - | $14,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $23,000 | $168,000 |
| deposit interest | $3,000 | $161 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $68,000 | $116,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $1,132,000 |
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 | - | $84,000 | - | - | - | - | - | - | - | - | $84,000 |
| operating expense | - | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $84,000 |
| mortgage payment | - | $58,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $560,000 |
| total expense investment | $125,000 | $274,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $978,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,584 | -$157,898 | $28,000 | $32,000 | $37,000 | $43,000 | $48,000 | $54,000 | $60,000 | $67,000 | $154,000 |
| cumulative roi | $54 | $46 | $59 | $71 | $80 | $89 | $97 | $105 | $112 | $119 | $832 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt