Suite number:
TH-02 - T-A1
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
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
18.35%
Cumulative Return on Investment in Year 5
85.29%
Property Price at the End of Year 5
$3,092,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$479,980
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 | $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 | $51,000 | $57,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $80,000 | $666,000 |
| mortgage principal reduction | $27,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $366,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $226,000 | $220,000 | $230,000 | $242,000 | $254,000 | $266,000 | $279,000 | $293,000 | $307,000 | $323,000 | $2,640,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $480,000 | - | - | - | - | - | - | - | - | - | $480,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $133,000 | - | - | - | - | - | - | - | - | - | $133,000 |
| operating expense | $22,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $270,000 |
| mortgage payment | $110,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $1,192,000 |
| total expense investment | $746,000 | $145,000 | $146,000 | $146,000 | $147,000 | $148,000 | $148,000 | $149,000 | $150,000 | $150,000 | $2,075,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$519,824 | $74,000 | $85,000 | $95,000 | $107,000 | $119,000 | $131,000 | $144,000 | $158,000 | $172,000 | $565,000 |
| cumulative roi | $26 | $44 | $59 | $73 | $85 | $97 | $108 | $119 | $130 | $141 | $882 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $1,026,000 - $3,179,000
Avail. suites: 6
0—3.5 bd
414—2251 SqFt