Suite number:
402 (Premier Collection)
Project:
Address:
Toronto, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
838 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
19.31%
Cumulative Return on Investment in Year 5
89.41%
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 299 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 | - | $14,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $247,000 |
| mortgage principal reduction | - | $9,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $163,000 |
| deposit interest | $3,000 | $4,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $121,000 | $115,000 | $121,000 | $127,000 | $133,000 | $139,000 | $146,000 | $154,000 | $161,000 | $1,286,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $192,000 | $64,000 | - | - | - | - | - | - | - | - | $256,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $85,000 | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | $8,000 | $13,000 | $14,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $122,000 |
| mortgage payment | - | $37,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $550,000 |
| total expense investment | $192,000 | $194,000 | $77,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $1,013,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$122,222 | -$72,761 | $38,000 | $43,000 | $49,000 | $55,000 | $61,000 | $67,000 | $74,000 | $82,000 | $273,000 |
| cumulative roi | $36 | $49 | $65 | $78 | $89 | $100 | $110 | $119 | $129 | $138 | $913 |
Craft Residences
Address: Toronto, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1301 SqFt