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
31.42%
Cumulative Return on Investment in Year 5
142.89%
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 | $1,743,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $35,000 | $34,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $411,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $173,000 | $179,000 | $188,000 | $198,000 | $208,000 | $218,000 | $230,000 | $241,000 | $254,000 | $267,000 | $2,154,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| 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 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $1,322,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $40,000 | $47,000 | $56,000 | $65,000 | $75,000 | $86,000 | $97,000 | $109,000 | $122,000 | $135,000 | $832,000 |
| cumulative roi | $131 | $133 | $136 | $139 | $143 | $147 | $150 | $154 | $159 | $163 | $1,000 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $774,000 - $3,179,000
Avail. suites: 17
0—3.5 bd
414—2253 SqFt