Suite number:
1115 (Tower A)
Project:
Address:
Toronto E11, Ontario
Developer:
Crown Communities
Property type:
condo
Bathrooms:
1.5
Bedrooms:
2
Size:
698 sqft
Occupancy Date:
Jan 2026
Price, CAD
$844,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.62%
Cumulative Return on Investment in Year 5
121.75%
Property Price at the End of Year 5
$1,088,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$42,245
5% in 0 days
$42,245
5% in 30 days
$42,245
5% on Occupancy
$42,245
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 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $558,000 |
| rent income | - | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $214,000 |
| mortgage principal reduction | - | $9,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $116,000 |
| deposit interest | $2,000 | $237 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $97,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $913,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | $42,000 | - | - | - | - | - | - | - | - | $84,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $66,000 | - | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $96,000 |
| mortgage payment | - | $34,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $363,000 |
| total expense investment | $42,000 | $150,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $610,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$53,733 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $60,000 | $304,000 |
| cumulative roi | $109 | $73 | $92 | $108 | $122 | $134 | $146 | $157 | $168 | $179 | $1,000 |
Narrative Condos
Address: Toronto E11, Ontario
Price Range: $597,000 - $1,178,000
Avail. suites: 38
1—3 bd
417—1172 SqFt