Suite number:
KIPLING858
Project:
Address:
Toronto W08, Ontario
Developer:
CentreCourt Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
858 sqft
Occupancy Date:
Jan 2026
Price, CAD
$894,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.76%
Cumulative Return on Investment in Year 5
98.85%
Property Price at the End of Year 5
$1,152,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$44,700
5% in 120 days
$44,700
2.5% in 300 days
$22,350
2.5% in 400 days
$22,350
5% on Occupancy
$44,700
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $590,000 |
| rent income | - | $25,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $316,000 |
| mortgage principal reduction | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $122,000 |
| deposit interest | $4,000 | $643 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $50,000 | $108,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $1,056,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $112,000 | $67,000 | - | - | - | - | - | - | - | - | $179,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $134,000 |
| mortgage payment | - | $36,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $384,000 |
| total expense investment | $112,000 | $182,000 | $57,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $765,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$61,474 | -$73,939 | $37,000 | $42,000 | $46,000 | $50,000 | $55,000 | $60,000 | $65,000 | $71,000 | $292,000 |
| cumulative roi | $45 | $51 | $68 | $84 | $99 | $113 | $127 | $140 | $154 | $167 | $1,000 |
Kipling Station Condos
Address: Toronto W08, Ontario
Price Range: $445,000 - $894,000
Avail. suites: 8
0—3 bd
303—935 SqFt