Suite number:
S552 - Z1
Project:
Address:
Toronto C08, Ontario
Developer:
Kilmer Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1253 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,369,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.61%
Cumulative Return on Investment in Year 5
95.05%
Property Price at the End of Year 5
$1,765,000
Deposit Schedule
$2.5 at Signing
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 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $904,000 |
| rent income | - | $40,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $464,000 |
| mortgage principal reduction | - | $15,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $183,000 |
| deposit interest | $2,000 | $102 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $73,000 | $155,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $1,577,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| remaining balance payment | - | $240,000 | - | - | - | - | - | - | - | - | $240,000 |
| closing cost | - | $88,000 | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | - | $17,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $180,000 |
| mortgage payment | - | $63,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $612,000 |
| total expense investment | $34,000 | $408,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $1,154,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $39,000 | -$253,115 | $55,000 | $61,000 | $68,000 | $75,000 | $82,000 | $90,000 | $99,000 | $107,000 | $423,000 |
| cumulative roi | $213 | $47 | $65 | $80 | $95 | $109 | $122 | $136 | $149 | $163 | $1,000 |
Canary Commons
Address: Toronto C08, Ontario
Price Range: $1,370,000 - $1,370,000
Avail. suites: 1
1—3.5 bd
437—1556 SqFt