Suite number:

Larson 337

Project:
Address:
Toronto W07, Ontario
Developer:
Equiton Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
337 sqft
Occupancy Date:
Jan 2026
Price, CAD
$399,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

16.17%

Cumulative Return on Investment in Year 5

83.44%

Property Price at the End of Year 5

$515,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$20,000
5% in 365 days
$20,000
10% on Occupancy
$39,999
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$21,000$22,000$23,000$24,000$25,000$27,000$28,000$30,000$31,000$33,000$264,000
rent income-$5,000$6,000$6,000$7,000$7,000$7,000$8,000$8,000$8,000$62,000
mortgage principal reduction-$4,000$5,000$6,000$6,000$6,000$6,000$7,000$7,000$7,000$55,000
deposit interest$994$221--------$1,000
gst hst rebate-$24,000--------$24,000
total income return$22,000$55,000$35,000$36,000$38,000$40,000$42,000$44,000$46,000$48,000$406,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$20,000$60,000--------$80,000
remaining balance payment-----------
closing cost-$48,000--------$48,000
operating expense-$4,000$5,000$5,000$5,000$5,000$5,000$5,000$6,000$6,000$45,000
mortgage payment-$16,000$19,000$19,000$19,000$19,000$19,000$19,000$19,000$19,000$172,000
total expense investment$20,000$128,000$24,000$24,000$24,000$25,000$25,000$25,000$25,000$25,000$345,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$2,000-$72,595$10,000$12,000$14,000$15,000$17,000$19,000$21,000$23,000$61,000
cumulative roi$109$51$64$74$83$92$100$108$115$123$920
KüL Condos
Address: Toronto W07, Ontario
Price Range: $400,000 - $1,152,000
Avail. suites: 20
0—3.5 bd
337—1017 SqFt