Suite number:
Cedar
Project:
Address:
Toronto C14, Ontario
Developer:
Capital Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1128 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,565,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.71%
Cumulative Return on Investment in Year 5
91.11%
Property Price at the End of Year 5
$2,017,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 30 days
$20,000
0% in 90 days
$20,000
20% on Occupancy
$313,180
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 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $1,033,000 |
| rent income | $10,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $56,000 | $439,000 |
| mortgage principal reduction | $5,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $227,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $121,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $185,000 | $194,000 | $204,000 | $214,000 | $1,724,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $353,000 | - | - | - | - | - | - | - | - | - | $353,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $95,000 | - | - | - | - | - | - | - | - | - | $95,000 |
| operating expense | $4,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $187,000 |
| mortgage payment | $19,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $705,000 |
| total expense investment | $471,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $98,000 | $98,000 | $99,000 | $1,339,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$350,137 | $52,000 | $59,000 | $66,000 | $73,000 | $80,000 | $88,000 | $97,000 | $105,000 | $115,000 | $384,000 |
| cumulative roi | $27 | $46 | $63 | $78 | $91 | $104 | $116 | $127 | $139 | $150 | $940 |
Olive Residences
Address: Toronto C14, Ontario
Price Range: $441,000 - $1,644,000
Avail. suites: 24
1—3.5 bd
278—1430 SqFt