Suite number:
402 (Premier Collection)
Project:
Address:
Toronto, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
751 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,279,900
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
93.27%
Property Price at the End of Year 5
$1,649,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$63,995
5% in 240 days
$63,995
5% in 504 days
$63,995
5% on Occupancy
$63,995
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 | $66,000 | $70,000 | $74,000 | $77,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $845,000 |
| rent income | - | $4,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $209,000 |
| mortgage principal reduction | - | $3,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $154,000 |
| deposit interest | $4,000 | $9,000 | - | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $71,000 | $109,000 | $112,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $149,000 | $157,000 | $1,245,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $128,000 | $128,000 | - | - | - | - | - | - | - | - | $256,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $85,000 | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | $2,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $107,000 |
| mortgage payment | - | $11,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $523,000 |
| total expense investment | $128,000 | $225,000 | $76,000 | $77,000 | $77,000 | $77,000 | $77,000 | $78,000 | $78,000 | $78,000 | $971,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,436 | -$115,844 | $35,000 | $41,000 | $46,000 | $52,000 | $58,000 | $65,000 | $71,000 | $78,000 | $273,000 |
| cumulative roi | $55 | $53 | $69 | $82 | $93 | $103 | $113 | $122 | $131 | $139 | $960 |
Craft Residences
Address: Toronto, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt