Suite number:
KIPLING363B
Project:
Address:
Toronto W08, Ontario
Developer:
CentreCourt Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
363 sqft
Occupancy Date:
Jan 2026
Price, CAD
$535,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.66%
Cumulative Return on Investment in Year 5
83.19%
Property Price at the End of Year 5
$689,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$26,750
5% in 120 days
$26,750
2.5% in 300 days
$13,375
2.5% in 400 days
$13,375
5% on Occupancy
$26,750
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $353,000 |
| rent income | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $67,000 |
| mortgage principal reduction | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $73,000 |
| deposit interest | $2,000 | $385 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $65,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $520,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $67,000 | $40,000 | - | - | - | - | - | - | - | - | $107,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $55,000 |
| mortgage payment | - | $22,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $230,000 |
| total expense investment | $67,000 | $120,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $446,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,771 | -$55,095 | $13,000 | $15,000 | $17,000 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $74,000 |
| cumulative roi | $45 | $51 | $63 | $74 | $83 | $92 | $100 | $107 | $114 | $121 | $849 |
Kipling Station Condos
Address: Toronto W08, Ontario
Price Range: $445,000 - $894,000
Avail. suites: 8
0—3 bd
303—935 SqFt