Suite number:
Arizona
Project:
Address:
Toronto E06, Ontario
Developer:
Altree Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
553 sqft
Occupancy Date:
Sep 2026
Price, CAD
$739,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.87%
Cumulative Return on Investment in Year 5
103.98%
Property Price at the End of Year 5
$953,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,000
2.5% in 180 days
$18,500
2.5% in 365 days
$18,500
2.5% in 540 days
$18,500
7.5% on Occupancy
$55,499
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 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $488,000 |
| rent income | - | - | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $181,000 |
| mortgage principal reduction | - | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $96,000 |
| deposit interest | $2,000 | $6,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $46,000 | $96,000 | $76,000 | $80,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $797,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $92,000 | - | - | - | - | - | - | - | - | $148,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $76,000 |
| mortgage payment | - | - | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $271,000 |
| total expense investment | $55,000 | $154,000 | $42,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $557,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,845 | -$108,002 | $54,000 | $33,000 | $37,000 | $40,000 | $44,000 | $48,000 | $52,000 | $56,000 | $240,000 |
| cumulative roi | $73 | $43 | $73 | $89 | $104 | $118 | $131 | $143 | $156 | $168 | $1,000 |
Imagine an idyllic location, surrounded by nature with breathtaking views of the water. A sanctuary in the city. Introducing Kingside Residences, a modern 10-storey boutique building right by the bluffs. A historic neighbourhood, offering the best of...
Address: Toronto E06, Ontario
Price Range: $495,000 - $1,445,000
Avail. suites: 34
0—3.5 bd
339—1098 SqFt