Suite number:
KIPLING303
Project:
Address:
Toronto W08, Ontario
Developer:
CentreCourt Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
303 sqft
Occupancy Date:
Jan 2026
Price, CAD
$445,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.25%
Cumulative Return on Investment in Year 5
83.00%
Property Price at the End of Year 5
$573,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$22,250
5% in 120 days
$22,250
2.5% in 300 days
$11,125
2.5% in 400 days
$11,125
5% on Occupancy
$22,250
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 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $294,000 |
| rent income | - | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $56,000 |
| mortgage principal reduction | - | $5,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $61,000 |
| deposit interest | $2,000 | $320 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $25,000 | $58,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $437,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | $33,000 | - | - | - | - | - | - | - | - | $89,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | - | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $46,000 |
| mortgage payment | - | $18,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $191,000 |
| total expense investment | $56,000 | $105,000 | $26,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $28,000 | $376,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,579 | -$47,158 | $11,000 | $12,000 | $14,000 | $16,000 | $18,000 | $20,000 | $22,000 | $25,000 | $60,000 |
| cumulative roi | $45 | $52 | $64 | $74 | $83 | $91 | $99 | $106 | $113 | $120 | $848 |
Kipling Station Condos
Address: Toronto W08, Ontario
Price Range: $445,000 - $894,000
Avail. suites: 8
0—3 bd
303—935 SqFt