Suite number:
2501 - I-02
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1104 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,504,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.40%
Cumulative Return on Investment in Year 5
87.83%
Property Price at the End of Year 5
$3,226,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$125,200
5% in 210 days
$125,200
10% on Occupancy
$250,400
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 | $130,000 | $137,000 | $144,000 | $152,000 | $159,000 | $168,000 | $176,000 | $186,000 | $195,000 | $205,000 | $1,653,000 |
| rent income | - | $32,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $406,000 |
| mortgage principal reduction | - | $27,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $343,000 |
| deposit interest | $9,000 | $1,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $139,000 | $222,000 | $218,000 | $229,000 | $240,000 | $252,000 | $264,000 | $277,000 | $291,000 | $305,000 | $2,435,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $250,000 | $250,000 | - | - | - | - | - | - | - | - | $501,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $137,000 | - | - | - | - | - | - | - | - | $137,000 |
| operating expense | - | $17,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $26,000 | $208,000 |
| mortgage payment | - | $101,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $1,076,000 |
| total expense investment | $250,000 | $506,000 | $143,000 | $144,000 | $144,000 | $145,000 | $146,000 | $147,000 | $147,000 | $148,000 | $1,922,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$111,830 | -$284,827 | $75,000 | $85,000 | $95,000 | $106,000 | $118,000 | $131,000 | $143,000 | $157,000 | $514,000 |
| cumulative roi | $55 | $46 | $63 | $76 | $88 | $99 | $108 | $118 | $127 | $136 | $915 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt