Suite number:
506 - F-07
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
743 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,720,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.15%
Cumulative Return on Investment in Year 5
83.10%
Property Price at the End of Year 5
$2,216,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$86,000
5% in 210 days
$86,000
10% on Occupancy
$172,000
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 | $89,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $128,000 | $134,000 | $141,000 | $1,135,000 |
| rent income | - | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $230,000 |
| mortgage principal reduction | - | $19,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $230,000 |
| deposit interest | $4,000 | $221 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $93,000 | $158,000 | $144,000 | $151,000 | $158,000 | $166,000 | $175,000 | $184,000 | $193,000 | $202,000 | $1,624,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $172,000 | $172,000 | - | - | - | - | - | - | - | - | $344,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $102,000 | - | - | - | - | - | - | - | - | $102,000 |
| operating expense | - | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $133,000 |
| mortgage payment | - | $79,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $768,000 |
| total expense investment | $172,000 | $366,000 | $100,000 | $100,000 | $101,000 | $101,000 | $101,000 | $102,000 | $102,000 | $102,000 | $1,348,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$79,045 | -$208,097 | $44,000 | $51,000 | $58,000 | $65,000 | $73,000 | $82,000 | $91,000 | $100,000 | $276,000 |
| cumulative roi | $54 | $45 | $60 | $72 | $83 | $93 | $102 | $110 | $118 | $126 | $863 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt