Suite number:
PH06
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1452 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,639,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.31%
Cumulative Return on Investment in Year 5
192.03%
Property Price at the End of Year 5
$3,401,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$527,980
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 | $137,000 | $144,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $196,000 | $206,000 | $217,000 | $1,742,000 |
| rent income | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $642,000 |
| mortgage principal reduction | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $407,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $246,000 | $234,000 | $245,000 | $257,000 | $270,000 | $283,000 | $297,000 | $312,000 | $327,000 | $344,000 | $2,815,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $291,000 |
| mortgage payment | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $1,322,000 |
| total expense investment | $158,000 | $159,000 | $160,000 | $160,000 | $161,000 | $162,000 | $162,000 | $163,000 | $164,000 | $164,000 | $1,613,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $88,000 | $75,000 | $85,000 | $97,000 | $109,000 | $122,000 | $135,000 | $149,000 | $164,000 | $179,000 | $1,202,000 |
| cumulative roi | $200 | $185 | $185 | $188 | $192 | $198 | $204 | $210 | $218 | $226 | $2,000 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $774,000 - $3,179,000
Avail. suites: 17
0—3.5 bd
414—2253 SqFt