Suite number:
2804 - 1B 472
Project:
Address:
Toronto W02, Ontario
Developer:
Almadev
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
472 sqft
Occupancy Date:
Mar 2026
Price, CAD
$649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.11%
Cumulative Return on Investment in Year 5
87.81%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$32,495
5% on Occupancy
$32,495
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $113,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $87,000 |
| deposit interest | $2,000 | $894 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $35,000 | $73,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $80,000 | $655,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $32,000 | $32,000 | - | - | - | - | - | - | - | - | $65,000 |
| remaining balance payment | - | $65,000 | - | - | - | - | - | - | - | - | $65,000 |
| closing cost | - | $58,000 | - | - | - | - | - | - | - | - | $58,000 |
| operating expense | - | $4,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $63,000 |
| mortgage payment | - | $21,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $274,000 |
| total expense investment | $32,000 | $181,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $525,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$107,435 | $19,000 | $22,000 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $131,000 |
| cumulative roi | $109 | $50 | $65 | $77 | $88 | $98 | $107 | $116 | $125 | $133 | $967 |
Galleria 3 Condos
Address: Toronto W02, Ontario
Price Range: $596,000 - $1,925,000
Avail. suites: 20
0—3.5 bd
395—1426 SqFt