Suite number:
2708 - I-03
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
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
18.68%
Cumulative Return on Investment in Year 5
84.35%
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 | - | $36,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $412,000 |
| mortgage principal reduction | - | $30,000 | $34,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $46,000 | $48,000 | $356,000 |
| deposit interest | $6,000 | $341 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $144,000 | $235,000 | $228,000 | $239,000 | $251,000 | $263,000 | $277,000 | $290,000 | $305,000 | $320,000 | $2,553,000 |
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 | - | $146,000 | - | - | - | - | - | - | - | - | $146,000 |
| operating expense | - | $20,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $208,000 |
| mortgage payment | - | $122,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $1,187,000 |
| total expense investment | $266,000 | $554,000 | $155,000 | $155,000 | $156,000 | $156,000 | $157,000 | $158,000 | $158,000 | $159,000 | $2,074,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$122,198 | -$318,482 | $73,000 | $84,000 | $95,000 | $107,000 | $120,000 | $133,000 | $147,000 | $162,000 | $479,000 |
| cumulative roi | $54 | $45 | $60 | $73 | $84 | $95 | $104 | $113 | $122 | $130 | $879 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt