Suite number:

1BR 487(Balcony)

Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
487 sqft
Occupancy Date:
Jun 2026
Price, CAD
$819,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

17.00%

Cumulative Return on Investment in Year 5

81.44%

Property Price at the End of Year 5

$1,056,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,995
2.5% in 120 days
$20,498
2.5% in 270 days
$20,498
2.5% in 330 days
$20,498
7.5% on Occupancy
$61,493
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$43,000$45,000$47,000$50,000$52,000$55,000$58,000$61,000$64,000$67,000$541,000
rent income$945$11,000$12,000$12,000$13,000$13,000$14,000$15,000$15,000$16,000$123,000
mortgage principal reduction$825$10,000$11,000$11,000$12,000$12,000$13,000$14,000$14,000$15,000$112,000
deposit interest$1,000---------$1,000
gst hst rebate-$24,000--------$24,000
total income return$46,000$90,000$70,000$73,000$77,000$81,000$85,000$89,000$93,000$98,000$801,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$164,000---------$164,000
remaining balance payment-----------
closing cost$66,000---------$66,000
operating expense$629$8,000$8,000$8,000$8,000$8,000$8,000$9,000$9,000$9,000$75,000
mortgage payment$3,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$373,000
total expense investment$234,000$49,000$49,000$49,000$49,000$49,000$49,000$50,000$50,000$50,000$678,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$188,740$42,000$21,000$24,000$28,000$31,000$35,000$39,000$44,000$48,000$123,000
cumulative roi$19$46$60$71$81$91$99$107$115$123$814
Akra
Address: Toronto, Ontario
Price Range: $675,000 - $1,490,000
Avail. suites: 15
1—3 bd
407—1480 SqFt