Suite number:
2902 (East Tower)
Project:
Address:
Toronto, Ontario
Developer:
Concord Adex
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1098 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,126,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.11%
Cumulative Return on Investment in Year 5
95.01%
Property Price at the End of Year 5
$1,451,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$56,300
10% on Occupancy
$112,600
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 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $743,000 |
| rent income | $13,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $429,000 |
| mortgage principal reduction | $5,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $159,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $102,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $152,000 | $160,000 | $168,000 | $1,358,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $169,000 | - | - | - | - | - | - | - | - | - | $169,000 |
| remaining balance payment | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| closing cost | $78,000 | - | - | - | - | - | - | - | - | - | $78,000 |
| operating expense | $5,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $167,000 |
| mortgage payment | $19,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $526,000 |
| total expense investment | $328,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $997,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$226,271 | $42,000 | $47,000 | $53,000 | $58,000 | $64,000 | $71,000 | $77,000 | $84,000 | $91,000 | $361,000 |
| cumulative roi | $29 | $48 | $65 | $80 | $95 | $109 | $123 | $137 | $151 | $165 | $1,000 |
King's Landing
Address: Toronto, Ontario
Price Range: $903,000 - $1,130,000
Avail. suites: 5
0—3 bd
315—1238 SqFt