Suite number:
207 (Tower B)
Project:
Address:
Toronto, Ontario
Developer:
Crown Communities
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
635 sqft
Occupancy Date:
Jan 2026
Price, CAD
$750,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.46%
Cumulative Return on Investment in Year 5
123.01%
Property Price at the End of Year 5
$967,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -439 days
$37,545
5% in -165 days
$37,545
5% in 30 days
$37,545
5% on Occupancy
$37,545
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $496,000 |
| rent income | $2,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $240,000 |
| mortgage principal reduction | $756 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $103,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $97,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $864,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $63,000 | - | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | $753 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $90,000 |
| mortgage payment | $3,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $342,000 |
| total expense investment | $142,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $571,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$99,312 | $50,000 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $294,000 |
| cumulative roi | $30 | $72 | $91 | $108 | $123 | $137 | $151 | $164 | $177 | $191 | $1,000 |
Narrative Condos
Address: Toronto, Ontario
Price Range: $597,000 - $1,178,000
Avail. suites: 38
1—3 bd
417—1172 SqFt