Suite number:
2407 (Tower Collection)
Project:
Address:
Toronto E09, Ontario
Developer:
Lash Group of Companies
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
956 sqft
Occupancy Date:
Jan 2026
Price, CAD
$971,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.33%
Cumulative Return on Investment in Year 5
100.56%
Property Price at the End of Year 5
$1,252,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$48,600
10% on Occupancy
$97,199
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $641,000 |
| rent income | - | $31,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $356,000 |
| mortgage principal reduction | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $135,000 |
| deposit interest | $2,000 | $201 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $120,000 | $104,000 | $109,000 | $114,000 | $120,000 | $125,000 | $131,000 | $138,000 | $144,000 | $1,158,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | $97,000 | - | - | - | - | - | - | - | - | $146,000 |
| remaining balance payment | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| closing cost | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $127,000 |
| mortgage payment | - | $43,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $422,000 |
| total expense investment | $49,000 | $271,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $63,000 | $63,000 | $814,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$151,872 | $44,000 | $48,000 | $53,000 | $58,000 | $63,000 | $69,000 | $75,000 | $81,000 | $344,000 |
| cumulative roi | $108 | $50 | $68 | $85 | $101 | $116 | $131 | $146 | $161 | $177 | $1,000 |
Four Me Condos
Address: Toronto E09, Ontario
Price Range: $702,000 - $1,009,000
Avail. suites: 32
1—3 bd
474—1010 SqFt