Suite number:
TH-02 - T-A1
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1583 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.91%
Cumulative Return on Investment in Year 5
87.68%
Property Price at the End of Year 5
$3,092,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$119,995
15% on Occupancy
$359,985
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 | $124,000 | $131,000 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $187,000 | $197,000 | $1,584,000 |
| rent income | $46,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $81,000 | $663,000 |
| mortgage principal reduction | $26,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $374,000 |
| deposit interest | $56 | - | - | - | - | - | - | - | - | - | $56 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $221,000 | $221,000 | $232,000 | $243,000 | $255,000 | $267,000 | $280,000 | $294,000 | $308,000 | $324,000 | $2,645,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $480,000 | - | - | - | - | - | - | - | - | - | $480,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $132,000 | - | - | - | - | - | - | - | - | - | $132,000 |
| operating expense | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $278,000 |
| mortgage payment | $97,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $1,148,000 |
| total expense investment | $730,000 | $142,000 | $143,000 | $143,000 | $144,000 | $145,000 | $146,000 | $147,000 | $148,000 | $149,000 | $2,038,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$509,098 | $79,000 | $89,000 | $100,000 | $111,000 | $122,000 | $134,000 | $147,000 | $160,000 | $175,000 | $608,000 |
| cumulative roi | $26 | $44 | $60 | $75 | $88 | $100 | $111 | $123 | $134 | $145 | $906 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $1,026,000 - $3,179,000
Avail. suites: 6
0—3.5 bd
414—2251 SqFt