Suite number:

3B (Upper Canada House Collection)

Address:
Toronto C01, Ontario
Developer:
Concord Adex
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1478 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,000,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

23.09%

Cumulative Return on Investment in Year 5

111.26%

Property Price at the End of Year 5

$1,288,000

Deposit Schedule
$5 at Signing
Total up to 15% in 10484 days
$150,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$52,000$55,000$58,000$61,000$64,000$67,000$70,000$74,000$78,000$82,000$660,000
rent income$43,000$54,000$56,000$58,000$61,000$64,000$66,000$69,000$72,000$75,000$619,000
mortgage principal reduction$11,000$13,000$14,000$15,000$15,000$16,000$17,000$18,000$18,000$19,000$156,000
deposit interest$278---------$278
gst hst rebate$24,000---------$24,000
total income return$130,000$122,000$128,000$134,000$140,000$147,000$154,000$161,000$168,000$176,000$1,459,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$150,000---------$150,000
remaining balance payment$50,000---------$50,000
closing cost$72,000---------$72,000
operating expense$18,000$22,000$23,000$23,000$24,000$25,000$26,000$26,000$27,000$28,000$241,000
mortgage payment$41,000$49,000$49,000$49,000$49,000$49,000$49,000$49,000$49,000$49,000$478,000
total expense investment$330,000$70,000$71,000$72,000$73,000$73,000$74,000$75,000$76,000$77,000$992,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$200,133$51,000$56,000$62,000$67,000$73,000$79,000$86,000$93,000$100,000$468,000
cumulative roi$30$51$71$91$111$132$153$176$200$227$1,000
Concord Canada House
Address: Toronto C01, Ontario
Price Range: $600,000 - $1,600,000
Avail. suites: 8
1—4 bd
0—2308 SqFt