Suite number:
1109 - 3A
Project:
Address:
Toronto, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
820 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,329,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.01%
Cumulative Return on Investment in Year 5
84.98%
Property Price at the End of Year 5
$1,713,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$66,495
10% on Occupancy
$132,990
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 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $878,000 |
| rent income | $19,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $335,000 |
| mortgage principal reduction | $11,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $23,000 | $24,000 | $25,000 | $197,000 |
| deposit interest | $671 | - | - | - | - | - | - | - | - | - | $671 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $124,000 | $119,000 | $125,000 | $131,000 | $138,000 | $144,000 | $152,000 | $159,000 | $167,000 | $175,000 | $1,434,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $199,000 | - | - | - | - | - | - | - | - | - | $199,000 |
| remaining balance payment | $66,000 | - | - | - | - | - | - | - | - | - | $66,000 |
| closing cost | $87,000 | - | - | - | - | - | - | - | - | - | $87,000 |
| operating expense | $9,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $143,000 |
| mortgage payment | $44,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $644,000 |
| total expense investment | $406,000 | $80,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $1,139,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$282,341 | $39,000 | $45,000 | $50,000 | $57,000 | $63,000 | $70,000 | $77,000 | $84,000 | $92,000 | $294,000 |
| cumulative roi | $27 | $45 | $60 | $73 | $85 | $96 | $107 | $117 | $127 | $137 | $875 |
908 St. Clair
Address: Toronto, Ontario
Price Range: $890,000 - $1,330,000
Avail. suites: 10
1—3.5 bd
460—2013 SqFt