Suite number:
2206 (North Tower)
Project:
Address:
Toronto, Ontario
Developer:
Concord Adex
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
618 sqft
Occupancy Date:
Jan 2026
Price, CAD
$717,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.02%
Cumulative Return on Investment in Year 5
92.27%
Property Price at the End of Year 5
$925,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$35,895
10% on Occupancy
$71,790
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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $474,000 |
| rent income | $2,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $234,000 |
| mortgage principal reduction | $723 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $98,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $94,000 | $73,000 | $77,000 | $81,000 | $84,000 | $89,000 | $93,000 | $97,000 | $102,000 | $831,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $108,000 | - | - | - | - | - | - | - | - | - | $108,000 |
| remaining balance payment | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| closing cost | $62,000 | - | - | - | - | - | - | - | - | - | $62,000 |
| operating expense | $779 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $93,000 |
| mortgage payment | $3,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $327,000 |
| total expense investment | $210,000 | $45,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $626,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$168,145 | $49,000 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $51,000 | $55,000 | $206,000 |
| cumulative roi | $19 | $49 | $65 | $79 | $92 | $105 | $117 | $129 | $142 | $154 | $951 |
King's Landing
Address: Toronto, Ontario
Price Range: $479,000 - $884,000
Avail. suites: 17
0—3 bd
315—1238 SqFt