Suite number:
2708 - I-03
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1113 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,659,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.31%
Cumulative Return on Investment in Year 5
87.30%
Property Price at the End of Year 5
$3,426,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$132,950
5% in 210 days
$132,950
10% on Occupancy
$265,900
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 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $187,000 | $197,000 | $207,000 | $218,000 | $1,755,000 |
| rent income | - | $33,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $409,000 |
| mortgage principal reduction | - | $28,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $364,000 |
| deposit interest | $9,000 | $2,000 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $147,000 | $232,000 | $229,000 | $240,000 | $252,000 | $265,000 | $278,000 | $292,000 | $306,000 | $321,000 | $2,563,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $266,000 | $266,000 | - | - | - | - | - | - | - | - | $532,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $145,000 | - | - | - | - | - | - | - | - | $145,000 |
| operating expense | - | $18,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $214,000 |
| mortgage payment | - | $108,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $1,142,000 |
| total expense investment | $266,000 | $536,000 | $151,000 | $152,000 | $153,000 | $153,000 | $154,000 | $155,000 | $156,000 | $157,000 | $2,033,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$118,755 | -$304,346 | $78,000 | $89,000 | $100,000 | $111,000 | $124,000 | $137,000 | $150,000 | $165,000 | $530,000 |
| cumulative roi | $55 | $46 | $62 | $76 | $87 | $98 | $108 | $117 | $126 | $134 | $909 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt