Suite number:
402 (Premier Collection)
Project:
Address:
Toronto W02, Ontario
Developer:
Gairloch
Property type:
condo
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
21.25%
Cumulative Return on Investment in Year 5
98.42%
Property Price at the End of Year 5
$1,649,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$63,995
5% in 30 days
$63,995
5% in 150 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 | - | - | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $202,000 |
| mortgage principal reduction | - | - | $15,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $154,000 |
| deposit interest | $7,000 | $10,000 | $629 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $73,000 | $80,000 | $134,000 | $118,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $157,000 | $1,242,000 |
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 | - | - | $83,000 | - | - | - | - | - | - | - | $83,000 |
| operating expense | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $107,000 |
| mortgage payment | - | - | $57,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $493,000 |
| total expense investment | $192,000 | - | $215,000 | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $939,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$118,639 | $80,000 | -$81,764 | $43,000 | $48,000 | $54,000 | $60,000 | $66,000 | $73,000 | $80,000 | $303,000 |
| cumulative roi | $38 | $80 | $73 | $87 | $98 | $109 | $119 | $128 | $137 | $145 | $1,000 |
Craft Residences
Address: Toronto W02, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt