Suite number:
401 (PREMIER COLLECTION)
Project:
Address:
Toronto W02, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
502 sqft
Occupancy Date:
Dec 2026
Price, CAD
$799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.50%
Cumulative Return on Investment in Year 5
93.08%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$39,995
5% in 30 days
$39,995
5% in 150 days
$39,995
5% on Occupancy
$39,995
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $81,000 |
| mortgage principal reduction | - | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $96,000 |
| deposit interest | $4,000 | $6,000 | $137 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $50,000 | $88,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $740,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | - | $40,000 | - | - | - | - | - | - | - | $160,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $64,000 | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $65,000 |
| mortgage payment | - | - | $36,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $308,000 |
| total expense investment | $120,000 | - | $146,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $597,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$74,130 | $50,000 | -$58,678 | $22,000 | $25,000 | $28,000 | $32,000 | $36,000 | $39,000 | $43,000 | $143,000 |
| cumulative roi | $38 | $80 | $72 | $83 | $93 | $102 | $110 | $117 | $124 | $131 | $950 |
Craft Residences
Address: Toronto W02, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt