Suite number:
1111 (Tower B)
Project:
Address:
Toronto E11, Ontario
Developer:
Crown Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
938 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,019,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.75%
Cumulative Return on Investment in Year 5
134.79%
Property Price at the End of Year 5
$1,314,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$50,995
5% in 0 days
$50,995
5% in 30 days
$50,995
5% on Occupancy
$50,995
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 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $673,000 |
| rent income | - | $27,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $345,000 |
| mortgage principal reduction | - | $11,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $140,000 |
| deposit interest | $2,000 | $286 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $55,000 | $118,000 | $106,000 | $112,000 | $117,000 | $123,000 | $129,000 | $135,000 | $141,000 | $148,000 | $1,184,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | $51,000 | - | - | - | - | - | - | - | - | $102,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $73,000 | - | - | - | - | - | - | - | - | $73,000 |
| operating expense | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $131,000 |
| mortgage payment | - | $41,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $438,000 |
| total expense investment | $51,000 | $176,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $65,000 | $66,000 | $66,000 | $744,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$57,545 | $43,000 | $48,000 | $53,000 | $58,000 | $64,000 | $69,000 | $76,000 | $82,000 | $440,000 |
| cumulative roi | $109 | $75 | $98 | $117 | $135 | $151 | $167 | $182 | $197 | $213 | $1,000 |
Narrative Condos
Address: Toronto E11, Ontario
Price Range: $597,000 - $1,178,000
Avail. suites: 38
1—3 bd
417—1172 SqFt