Suite number:
2211 (North Tower)
Project:
Address:
Toronto C15, Ontario
Developer:
Concord Adex
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
738 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,128,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.03%
Cumulative Return on Investment in Year 5
88.76%
Property Price at the End of Year 5
$1,454,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$56,445
2.5% in 365 days
$28,223
7.5% on Occupancy
$84,668
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 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $745,000 |
| rent income | - | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $226,000 |
| mortgage principal reduction | - | $12,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $154,000 |
| deposit interest | $3,000 | $482 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $61,000 | $116,000 | $102,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $1,153,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | $113,000 | - | - | - | - | - | - | - | - | $169,000 |
| remaining balance payment | - | $56,000 | - | - | - | - | - | - | - | - | $56,000 |
| closing cost | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $116,000 |
| mortgage payment | - | $46,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $485,000 |
| total expense investment | $56,000 | $302,000 | $67,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $904,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$185,537 | $36,000 | $40,000 | $45,000 | $50,000 | $56,000 | $61,000 | $67,000 | $74,000 | $249,000 |
| cumulative roi | $109 | $48 | $64 | $77 | $89 | $100 | $110 | $120 | $129 | $138 | $982 |
King's Landing
Address: Toronto C15, Ontario
Price Range: $545,000 - $1,513,000
Avail. suites: 35
0—3 bd
325—1238 SqFt