Suite number:
3108 - I-03
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1113 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,644,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.84%
Cumulative Return on Investment in Year 5
81.62%
Property Price at the End of Year 5
$3,406,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$132,200
5% in 210 days
$132,200
10% on Occupancy
$264,400
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 | $137,000 | $145,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $196,000 | $206,000 | $217,000 | $1,745,000 |
| rent income | $16,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $440,000 |
| mortgage principal reduction | $13,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $378,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $194,000 | $217,000 | $228,000 | $240,000 | $252,000 | $264,000 | $277,000 | $291,000 | $306,000 | $321,000 | $2,591,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $529,000 | - | - | - | - | - | - | - | - | - | $529,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $146,000 | - | - | - | - | - | - | - | - | - | $146,000 |
| operating expense | $9,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $221,000 |
| mortgage payment | $55,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $1,247,000 |
| total expense investment | $738,000 | $154,000 | $154,000 | $155,000 | $155,000 | $156,000 | $156,000 | $157,000 | $158,000 | $158,000 | $2,142,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$544,474 | $64,000 | $74,000 | $85,000 | $96,000 | $108,000 | $121,000 | $134,000 | $148,000 | $163,000 | $448,000 |
| cumulative roi | $25 | $43 | $58 | $71 | $82 | $92 | $101 | $110 | $119 | $127 | $828 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt