Suite number:
1003 (Tower B)
Project:
Address:
Toronto, Ontario
Developer:
Crown Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1087 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,127,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.55%
Cumulative Return on Investment in Year 5
138.90%
Property Price at the End of Year 5
$1,453,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -568 days
$56,395
5% in -294 days
$56,395
5% in 30 days
$56,395
5% on Occupancy
$56,395
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 | $58,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $79,000 | $84,000 | $88,000 | $93,000 | $744,000 |
| rent income | - | $25,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $389,000 |
| mortgage principal reduction | - | $9,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $146,000 |
| deposit interest | $8,000 | $813 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $121,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $1,311,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | $56,000 | - | - | - | - | - | - | - | - | $113,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $79,000 | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | - | $10,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $142,000 |
| mortgage payment | - | $38,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $490,000 |
| total expense investment | $56,000 | $183,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $823,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $10,000 | -$61,592 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $76,000 | $83,000 | $91,000 | $488,000 |
| cumulative roi | $117 | $80 | $102 | $122 | $139 | $155 | $171 | $186 | $202 | $218 | $1,000 |
Narrative Condos
Address: Toronto, Ontario
Price Range: $550,000 - $1,202,000
Avail. suites: 47
1—3 bd
417—1172 SqFt