Suite number:
3BD.61
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1342 sqft
Occupancy Date:
Jun 2026
Price, CAD
$2,500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.89%
Cumulative Return on Investment in Year 5
89.62%
Property Price at the End of Year 5
$3,221,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$125,000
5% in 120 days
$125,000
10% on Occupancy
$250,000
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 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $1,650,000 |
| rent income | - | $23,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $469,000 |
| mortgage principal reduction | - | $15,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $315,000 |
| deposit interest | $9,000 | $6,000 | - | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $138,000 | $205,000 | $223,000 | $234,000 | $246,000 | $258,000 | $271,000 | $284,000 | $299,000 | $313,000 | $2,473,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $250,000 | $250,000 | - | - | - | - | - | - | - | - | $500,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $138,000 | - | - | - | - | - | - | - | - | $138,000 |
| operating expense | - | $13,000 | $27,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $244,000 |
| mortgage payment | - | $63,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,064,000 |
| total expense investment | $250,000 | $464,000 | $152,000 | $152,000 | $153,000 | $154,000 | $154,000 | $155,000 | $156,000 | $156,000 | $1,947,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$111,681 | -$259,061 | $71,000 | $82,000 | $93,000 | $105,000 | $117,000 | $129,000 | $143,000 | $157,000 | $526,000 |
| cumulative roi | $55 | $48 | $64 | $78 | $90 | $100 | $110 | $120 | $129 | $138 | $932 |
King Toronto Condos
Address: Toronto C01, Ontario
Price Range: $1,200,000 - $15,225,000
Avail. suites: 10
0—4.5 bd
390—4264 SqFt