Suite number:
TH-01 - T-A2
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
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
18.20%
Cumulative Return on Investment in Year 5
84.92%
Property Price at the End of Year 5
$2,705,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$419,980
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 | $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 | $43,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $564,000 |
| mortgage principal reduction | $24,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $320,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $199,000 | $191,000 | $200,000 | $210,000 | $220,000 | $231,000 | $242,000 | $254,000 | $267,000 | $280,000 | $2,294,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $420,000 | - | - | - | - | - | - | - | - | - | $420,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $118,000 | - | - | - | - | - | - | - | - | - | $118,000 |
| operating expense | $19,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $231,000 |
| mortgage payment | $96,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $1,043,000 |
| total expense investment | $654,000 | $127,000 | $127,000 | $128,000 | $128,000 | $129,000 | $129,000 | $130,000 | $130,000 | $131,000 | $1,812,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$454,517 | $64,000 | $73,000 | $82,000 | $92,000 | $102,000 | $113,000 | $125,000 | $137,000 | $149,000 | $482,000 |
| cumulative roi | $26 | $44 | $59 | $73 | $85 | $96 | $108 | $118 | $129 | $139 | $877 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $1,026,000 - $3,179,000
Avail. suites: 6
0—3.5 bd
414—2251 SqFt