Suite number:
KIPLING858
Project:
Address:
Toronto W08, Ontario
Developer:
CentreCourt Developments
Property type:
condo
Floor plan:
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
20.09%
Cumulative Return on Investment in Year 5
96.55%
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
2.5% in 60 days
$22,350
2.5% in 90 days
$22,350
2.5% in 120 days
$22,350
2.5% on Occupancy
$22,350
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 | - | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $321,000 |
| mortgage principal reduction | - | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $121,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $52,000 | $114,000 | $94,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $125,000 | $131,000 | $1,062,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $134,000 | - | - | - | - | - | - | - | - | - | $134,000 |
| remaining balance payment | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| operating expense | - | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $132,000 |
| mortgage payment | - | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $403,000 |
| total expense investment | $248,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $783,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$196,038 | $56,000 | $36,000 | $40,000 | $45,000 | $49,000 | $54,000 | $59,000 | $65,000 | $71,000 | $278,000 |
| cumulative roi | $21 | $51 | $67 | $82 | $97 | $110 | $123 | $136 | $150 | $163 | $1,000 |
Kipling Station Condos
Address: Toronto W08, Ontario
Price Range: $501,000 - $894,000
Avail. suites: 6
0—3 bd
303—935 SqFt