Suite number:
3BD.61
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1342 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.01%
Cumulative Return on Investment in Year 5
86.80%
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 | $8,000 | $47,000 | $49,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $516,000 |
| mortgage principal reduction | $5,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $358,000 |
| deposit interest | $7,000 | - | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $174,000 | $217,000 | $227,000 | $239,000 | $250,000 | $263,000 | $275,000 | $289,000 | $303,000 | $318,000 | $2,555,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $500,000 | - | - | - | - | - | - | - | - | - | $500,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $137,000 | - | - | - | - | - | - | - | - | - | $137,000 |
| operating expense | $4,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $275,000 |
| mortgage payment | $20,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $1,115,000 |
| total expense investment | $662,000 | $148,000 | $149,000 | $150,000 | $151,000 | $152,000 | $153,000 | $153,000 | $155,000 | $156,000 | $2,027,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$487,461 | $69,000 | $78,000 | $89,000 | $100,000 | $111,000 | $123,000 | $135,000 | $149,000 | $163,000 | $529,000 |
| cumulative roi | $26 | $45 | $61 | $75 | $87 | $98 | $108 | $118 | $127 | $136 | $881 |
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