Suite number:
PH15 - 1B-L
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
522 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,025,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
15.95%
Cumulative Return on Investment in Year 5
76.86%
Property Price at the End of Year 5
$1,322,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$205,180
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 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $677,000 |
| rent income | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $147,000 |
| mortgage principal reduction | $12,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $157,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $100,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $1,005,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $205,000 | - | - | - | - | - | - | - | - | - | $205,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| operating expense | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $90,000 |
| mortgage payment | $47,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $509,000 |
| total expense investment | $334,000 | $60,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $879,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$234,312 | $22,000 | $26,000 | $30,000 | $35,000 | $39,000 | $44,000 | $49,000 | $54,000 | $60,000 | $126,000 |
| cumulative roi | $28 | $43 | $56 | $67 | $77 | $86 | $94 | $102 | $110 | $118 | $781 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $1,026,000 - $3,179,000
Avail. suites: 6
0—3.5 bd
414—2251 SqFt