Suite number:

1S-F

Address:
Toronto W02, Ontario
Developer:
Block Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
594 sqft
Occupancy Date:
Dec 2025
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

18.21%

Cumulative Return on Investment in Year 5

89.45%

Property Price at the End of Year 5

$902,000

Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$17,500
2.5% in 90 days
$17,500
15% on Occupancy
$105,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$36,000$38,000$40,000$42,000$45,000$47,000$49,000$52,000$55,000$57,000$462,000
rent income$12,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$29,000$30,000$240,000
mortgage principal reduction$5,000$9,000$9,000$10,000$10,000$11,000$11,000$12,000$12,000$13,000$102,000
deposit interest$201---------$201
gst hst rebate$24,000---------$24,000
total income return$78,000$68,000$72,000$75,000$79,000$83,000$87,000$91,000$96,000$100,000$828,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$140,000---------$140,000
remaining balance payment-----------
closing cost$61,000---------$61,000
operating expense$5,000$9,000$9,000$10,000$10,000$10,000$10,000$11,000$11,000$11,000$97,000
mortgage payment$20,000$35,000$35,000$35,000$35,000$35,000$35,000$35,000$35,000$35,000$336,000
total expense investment$227,000$44,000$45,000$45,000$45,000$45,000$45,000$46,000$46,000$46,000$635,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$149,652$24,000$27,000$30,000$34,000$38,000$41,000$45,000$50,000$54,000$194,000
cumulative roi$31$48$63$77$89$102$114$126$138$150$937
Junction Square Condos
Address: Toronto W02, Ontario
Price Range: $600,000 - $900,000
Avail. suites: 20
0—3.5 bd
404—1289 SqFt