Suite number:
TH-01 - T-A2
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
3
Bedrooms:
3.5
Size:
1340 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.75%
Cumulative Return on Investment in Year 5
87.31%
Property Price at the End of Year 5
$2,705,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$104,995
15% on Occupancy
$314,985
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 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $172,000 | $1,386,000 |
| rent income | $39,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $561,000 |
| mortgage principal reduction | $22,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $328,000 |
| deposit interest | $56 | - | - | - | - | - | - | - | - | - | $56 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $195,000 | $192,000 | $201,000 | $211,000 | $221,000 | $232,000 | $243,000 | $255,000 | $268,000 | $281,000 | $2,299,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $420,000 | - | - | - | - | - | - | - | - | - | $420,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $117,000 | - | - | - | - | - | - | - | - | - | $117,000 |
| operating expense | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $237,000 |
| mortgage payment | $85,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $1,004,000 |
| total expense investment | $639,000 | $124,000 | $124,000 | $125,000 | $126,000 | $127,000 | $127,000 | $128,000 | $129,000 | $130,000 | $1,779,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$444,854 | $68,000 | $77,000 | $86,000 | $95,000 | $106,000 | $116,000 | $127,000 | $139,000 | $151,000 | $520,000 |
| cumulative roi | $26 | $45 | $60 | $74 | $87 | $99 | $111 | $122 | $133 | $143 | $901 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $1,026,000 - $3,179,000
Avail. suites: 6
0—3.5 bd
414—2251 SqFt