Suite number:

401 (PREMIER COLLECTION)

Address:
Toronto, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
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

18.45%

Cumulative Return on Investment in Year 5

88.24%

Property Price at the End of Year 5

$1,031,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$39,995
5% in 240 days
$39,995
5% in 504 days
$39,995
5% on Occupancy
$39,995
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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-$1,000$9,000$9,000$10,000$10,000$10,000$11,000$11,000$12,000$84,000
mortgage principal reduction-$2,000$10,000$10,000$11,000$11,000$12,000$13,000$13,000$14,000$96,000
deposit interest$3,000$6,000--------$8,000
gst hst rebate-$24,000--------$24,000
total income return$44,000$77,000$65,000$68,000$71,000$75,000$79,000$83,000$87,000$91,000$740,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$80,000$80,000--------$160,000
remaining balance payment-----------
closing cost-$65,000--------$65,000
operating expense-$1,000$7,000$8,000$8,000$8,000$8,000$8,000$8,000$9,000$65,000
mortgage payment-$7,000$40,000$40,000$40,000$40,000$40,000$40,000$40,000$40,000$327,000
total expense investment$80,000$153,000$47,000$48,000$48,000$48,000$48,000$48,000$48,000$49,000$618,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$35,880-$76,728$17,000$20,000$24,000$27,000$31,000$35,000$39,000$43,000$122,000
cumulative roi$55$54$68$79$88$97$104$112$119$126$901
Craft Residences
Address: Toronto, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt