Suite number:
1111 (Tower B)
Project:
Address:
Toronto, Ontario
Developer:
Crown Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
938 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,019,900
Available
ROI
19,00%
Monthly Expenses
- condo fees— $582
- property taxes— $255
- property management— $169
- repairs and maintenance— $84
Total: $1,090
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.19%
Cumulative Return on Investment in Year 5
128.44%
Property Price at the End of Year 5
$1,314,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -439 days
$50,995
5% in -165 days
$50,995
5% in 30 days
$50,995
5% on Occupancy
$50,995
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $3,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $355,000 |
| mortgage principal reduction | $1,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $140,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $59,000 | $125,000 | $106,000 | $111,000 | $117,000 | $123,000 | $128,000 | $135,000 | $141,000 | $148,000 | $1,194,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $102,000 | - | - | - | - | - | - | - | - | - | $102,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| operating expense | $1,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $131,000 |
| mortgage payment | $4,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $464,000 |
| total expense investment | $182,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $771,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$122,769 | $61,000 | $42,000 | $47,000 | $52,000 | $57,000 | $63,000 | $69,000 | $75,000 | $81,000 | $423,000 |
| cumulative roi | $32 | $72 | $94 | $112 | $128 | $144 | $159 | $174 | $189 | $204 | $1,000 |
Narrative Condos
Address: Toronto, Ontario
Price Range: $597,000 - $1,178,000
Avail. suites: 38
1—3 bd
417—1172 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.