Suite number:
3909 - Kipling858
Project:
Address:
Toronto W08, Ontario
Developer:
CentreCourt Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
858 sqft
Occupancy Date:
Jan 2026
Price, CAD
$917,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.33%
Cumulative Return on Investment in Year 5
93.01%
Property Price at the End of Year 5
$1,181,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$45,850
2.5% in 60 days
$22,925
2.5% in 90 days
$22,925
2.5% in 120 days
$22,925
2.5% on Occupancy
$22,925
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 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $61,000 | $65,000 | $68,000 | $72,000 | $75,000 | $605,000 |
| rent income | $12,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $339,000 |
| mortgage principal reduction | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $131,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $91,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $129,000 | $135,000 | $1,102,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $138,000 | - | - | - | - | - | - | - | - | - | $138,000 |
| remaining balance payment | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| closing cost | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | $6,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $140,000 |
| mortgage payment | $19,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $432,000 |
| total expense investment | $278,000 | $60,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $826,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$187,286 | $33,000 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $61,000 | $67,000 | $73,000 | $276,000 |
| cumulative roi | $30 | $48 | $64 | $79 | $93 | $106 | $119 | $132 | $145 | $158 | $976 |
Kipling Station Condos
Address: Toronto W08, Ontario
Price Range: $501,000 - $919,000
Avail. suites: 24
0—3 bd
303—935 SqFt