Suite number:
E
Project:
Address:
Toronto C08, Ontario
Developer:
Dream
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
491 sqft
Occupancy Date:
Jan 2026
Price, CAD
$841,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.40%
Cumulative Return on Investment in Year 5
87.70%
Property Price at the End of Year 5
$1,085,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$42,095
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 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $556,000 |
| rent income | - | $16,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $182,000 |
| mortgage principal reduction | - | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $113,000 |
| deposit interest | $2,000 | $54 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $95,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $876,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| remaining balance payment | - | $126,000 | - | - | - | - | - | - | - | - | $126,000 |
| closing cost | - | $67,000 | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $77,000 |
| mortgage payment | - | $39,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $376,000 |
| total expense investment | $42,000 | $239,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $689,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$143,961 | $27,000 | $31,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $187,000 |
| cumulative roi | $108 | $48 | $63 | $76 | $88 | $99 | $109 | $119 | $129 | $138 | $976 |
Canary House Condos
Address: Toronto C08, Ontario
Price Range: $732,000 - $1,298,000
Avail. suites: 33
1—3.5 bd
461—954 SqFt