Suite number:
2501 - I-02
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
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
18.76%
Cumulative Return on Investment in Year 5
84.85%
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 | - | $35,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $409,000 |
| mortgage principal reduction | - | $28,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $335,000 |
| deposit interest | $5,000 | $321 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $135,000 | $225,000 | $216,000 | $227,000 | $239,000 | $250,000 | $263,000 | $276,000 | $290,000 | $304,000 | $2,426,000 |
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 | - | $139,000 | - | - | - | - | - | - | - | - | $139,000 |
| operating expense | - | $19,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $203,000 |
| mortgage payment | - | $115,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,118,000 |
| total expense investment | $250,000 | $523,000 | $147,000 | $147,000 | $148,000 | $148,000 | $149,000 | $149,000 | $150,000 | $150,000 | $1,960,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$115,075 | -$298,128 | $70,000 | $80,000 | $91,000 | $102,000 | $114,000 | $127,000 | $140,000 | $154,000 | $466,000 |
| cumulative roi | $54 | $45 | $60 | $73 | $85 | $95 | $105 | $114 | $123 | $131 | $885 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt