Suite number:
205 (Tower A)
Project:
Address:
Toronto, Ontario
Developer:
Crown Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1107 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,135,900
Available
ROI
19,52%
Monthly Expenses
- condo fees— $686
- property taxes— $284
- property management— $199
- repairs and maintenance— $100
Total: $1,269
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.08%
Cumulative Return on Investment in Year 5
131.78%
Property Price at the End of Year 5
$1,463,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -439 days
$56,795
5% in -165 days
$56,795
5% in 30 days
$56,795
5% on Occupancy
$56,795
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $750,000 |
| rent income | $3,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $419,000 |
| mortgage principal reduction | $1,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $155,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $139,000 | $121,000 | $126,000 | $133,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $1,350,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $114,000 | - | - | - | - | - | - | - | - | - | $114,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | $1,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $152,000 |
| mortgage payment | $5,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $517,000 |
| total expense investment | $198,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $862,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$132,807 | $67,000 | $48,000 | $54,000 | $59,000 | $65,000 | $72,000 | $78,000 | $85,000 | $93,000 | $489,000 |
| cumulative roi | $32 | $73 | $95 | $114 | $132 | $148 | $164 | $180 | $196 | $213 | $1,000 |
Narrative Condos
Address: Toronto, Ontario
Price Range: $597,000 - $1,178,000
Avail. suites: 38
1—3 bd
417—1172 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.