Suite number:
1905 - B-01
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
445 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,275,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
15.94%
Cumulative Return on Investment in Year 5
75.50%
Property Price at the End of Year 5
$1,643,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$63,750
15% on Occupancy
$191,250
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 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $95,000 | $99,000 | $105,000 | $841,000 |
| rent income | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $122,000 |
| mortgage principal reduction | $12,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $190,000 |
| deposit interest | $13 | - | - | - | - | - | - | - | - | - | $13 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $110,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $1,178,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $255,000 | - | - | - | - | - | - | - | - | - | $255,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $84,000 | - | - | - | - | - | - | - | - | - | $84,000 |
| operating expense | $7,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $93,000 |
| mortgage payment | $48,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $623,000 |
| total expense investment | $394,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $74,000 | $1,055,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$284,223 | $24,000 | $29,000 | $34,000 | $39,000 | $44,000 | $50,000 | $56,000 | $62,000 | $69,000 | $123,000 |
| cumulative roi | $27 | $42 | $55 | $66 | $75 | $84 | $92 | $100 | $107 | $114 | $762 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt