Suite number:
1531 - E3
Project:
Address:
Toronto, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
618 sqft
Occupancy Date:
Mar 2026
Price, CAD
$927,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.71%
Cumulative Return on Investment in Year 5
84.55%
Property Price at the End of Year 5
$1,194,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$46,350
15% on Occupancy
$139,050
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 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $612,000 |
| rent income | $4,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $199,000 |
| mortgage principal reduction | $3,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $130,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $81,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $102,000 | $108,000 | $113,000 | $118,000 | $966,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $185,000 | - | - | - | - | - | - | - | - | - | $185,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $71,000 | - | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | $2,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $97,000 |
| mortgage payment | $12,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $429,000 |
| total expense investment | $270,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $783,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$188,931 | $24,000 | $28,000 | $32,000 | $36,000 | $41,000 | $45,000 | $50,000 | $55,000 | $60,000 | $184,000 |
| cumulative roi | $29 | $46 | $61 | $73 | $85 | $95 | $105 | $114 | $123 | $133 | $864 |
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 15
0—3 bd
333—1026 SqFt