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
18.27%
Cumulative Return on Investment in Year 5
85.89%
Property Price at the End of Year 5
$1,195,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$46,350
2.5% in 300 days
$23,175
12.5% on Occupancy
$115,875
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 | $49,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $613,000 |
| rent income | - | $15,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $188,000 |
| mortgage principal reduction | - | $9,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $123,000 |
| deposit interest | $13 | $321 | - | - | - | - | - | - | - | - | $334 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $100,000 | $84,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $948,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | $116,000 | - | - | - | - | - | - | - | - | $185,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | $8,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $92,000 |
| mortgage payment | - | $39,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $410,000 |
| total expense investment | $70,000 | $233,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $758,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$20,896 | -$133,525 | $28,000 | $32,000 | $36,000 | $40,000 | $45,000 | $50,000 | $55,000 | $60,000 | $190,000 |
| cumulative roi | $70 | $47 | $62 | $74 | $86 | $96 | $106 | $116 | $125 | $134 | $916 |
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 15
0—3 bd
333—1026 SqFt