Suite number:

1103 - Forest Hill 566

Address:
Toronto C03, Ontario
Developer:
Parallax Development Corporation
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
566 sqft
Occupancy Date:
Jan 2026
Price, CAD
$992,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.22%

Cumulative Return on Investment in Year 5

95.30%

Property Price at the End of Year 5

$1,279,000

Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 0 days
$24,825
5% in 45 days
$49,650
5% in 220 days
$49,650
7.5% on Occupancy
$74,474
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$51,000$54,000$57,000$60,000$63,000$67,000$70,000$74,000$77,000$81,000$655,000
rent income-$17,000$21,000$21,000$22,000$23,000$24,000$25,000$26,000$28,000$208,000
mortgage principal reduction-$11,000$13,000$14,000$15,000$15,000$16,000$17,000$17,000$18,000$136,000
deposit interest$3,000$558--------$4,000
gst hst rebate-$24,000--------$24,000
total income return$55,000$106,000$91,000$95,000$100,000$105,000$110,000$116,000$121,000$127,000$1,027,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$99,000$99,000--------$199,000
remaining balance payment-----------
closing cost-$72,000--------$72,000
operating expense-$8,000$10,000$10,000$10,000$11,000$11,000$11,000$12,000$12,000$95,000
mortgage payment-$40,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$427,000
total expense investment$99,000$219,000$58,000$58,000$59,000$59,000$59,000$60,000$60,000$60,000$792,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$44,481-$113,070$33,000$37,000$41,000$46,000$51,000$56,000$61,000$67,000$235,000
cumulative roi$55$53$69$83$95$107$117$128$138$147$991
South Forest Hill Residences
Address: Toronto C03, Ontario
Price Range: $771,000 - $1,401,000
Avail. suites: 17
0—3 bd
416—1416 SqFt