Suite number:
KIPLING363
Project:
Address:
Toronto W08, Ontario
Developer:
CentreCourt Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
363 sqft
Occupancy Date:
Jan 2026
Price, CAD
$501,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
15.98%
Cumulative Return on Investment in Year 5
81.15%
Property Price at the End of Year 5
$645,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$25,050
2.5% in 60 days
$12,525
2.5% in 90 days
$12,525
2.5% in 120 days
$12,525
2.5% on Occupancy
$12,525
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $331,000 |
| rent income | - | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $68,000 |
| mortgage principal reduction | - | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $68,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $64,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $494,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| remaining balance payment | $25,000 | - | - | - | - | - | - | - | - | - | $25,000 |
| closing cost | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $53,000 |
| mortgage payment | - | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $226,000 |
| total expense investment | $154,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $32,000 | $433,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$124,565 | $33,000 | $11,000 | $13,000 | $15,000 | $18,000 | $20,000 | $22,000 | $25,000 | $28,000 | $61,000 |
| cumulative roi | $19 | $50 | $62 | $72 | $81 | $89 | $97 | $104 | $111 | $118 | $805 |
Kipling Station Condos
Address: Toronto W08, Ontario
Price Range: $501,000 - $894,000
Avail. suites: 6
0—3 bd
303—935 SqFt