Suite number:
1809 - G4-T
Project:
Address:
Toronto, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
861 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,325,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.77%
Cumulative Return on Investment in Year 5
87.72%
Property Price at the End of Year 5
$1,707,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$66,250
15% on Occupancy
$198,750
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 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $874,000 |
| rent income | $8,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $333,000 |
| mortgage principal reduction | $4,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $185,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $107,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $1,419,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $265,000 | - | - | - | - | - | - | - | - | - | $265,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $86,000 | - | - | - | - | - | - | - | - | - | $86,000 |
| operating expense | $3,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $142,000 |
| mortgage payment | $17,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $614,000 |
| total expense investment | $372,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $82,000 | $83,000 | $83,000 | $1,107,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$264,972 | $39,000 | $45,000 | $50,000 | $57,000 | $63,000 | $70,000 | $77,000 | $84,000 | $92,000 | $312,000 |
| cumulative roi | $28 | $46 | $62 | $75 | $88 | $99 | $110 | $121 | $131 | $142 | $902 |
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 15
0—3 bd
333—1026 SqFt