Suite number:
2504 - The Ursa (Skyloft Collection)
Project:
Address:
Toronto C11, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1268 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,679,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.25%
Cumulative Return on Investment in Year 5
88.61%
Property Price at the End of Year 5
$2,164,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$41,998
2.5% in 180 days
$41,998
15% on Occupancy
$251,985
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 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $118,000 | $125,000 | $131,000 | $138,000 | $1,109,000 |
| rent income | $6,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $406,000 |
| mortgage principal reduction | $4,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $240,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $123,000 | $151,000 | $158,000 | $166,000 | $174,000 | $183,000 | $192,000 | $201,000 | $211,000 | $221,000 | $1,782,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $336,000 | - | - | - | - | - | - | - | - | - | $336,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | $3,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $198,000 |
| mortgage payment | $14,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $749,000 |
| total expense investment | $452,000 | $101,000 | $101,000 | $102,000 | $103,000 | $103,000 | $104,000 | $105,000 | $105,000 | $106,000 | $1,382,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$328,911 | $50,000 | $57,000 | $64,000 | $72,000 | $80,000 | $88,000 | $97,000 | $106,000 | $115,000 | $399,000 |
| cumulative roi | $27 | $46 | $62 | $76 | $89 | $100 | $111 | $122 | $132 | $142 | $906 |
The Frederick Condominiums
Address: Toronto C11, Ontario
Price Range: $660,000 - $2,030,000
Avail. suites: 35
0—2.5 bd
385—1350 SqFt