Suite number:
104 (Tower B)
Project:
Address:
Toronto, Ontario
Developer:
Crown Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
921 sqft
Occupancy Date:
Sep 2026
Price, CAD
$961,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.92%
Cumulative Return on Investment in Year 5
137.32%
Property Price at the End of Year 5
$1,239,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -568 days
$48,095
5% in -294 days
$48,095
5% in 30 days
$48,095
5% on Occupancy
$48,095
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 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $635,000 |
| rent income | - | $21,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $330,000 |
| mortgage principal reduction | - | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $124,000 |
| deposit interest | $6,000 | $694 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $56,000 | $107,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $140,000 | $1,120,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $48,000 | $48,000 | - | - | - | - | - | - | - | - | $96,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $72,000 | - | - | - | - | - | - | - | - | $72,000 |
| operating expense | - | $8,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $121,000 |
| mortgage payment | - | $32,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $417,000 |
| total expense investment | $48,000 | $161,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $63,000 | $706,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $8,000 | -$54,015 | $40,000 | $44,000 | $49,000 | $54,000 | $59,000 | $65,000 | $71,000 | $77,000 | $413,000 |
| cumulative roi | $117 | $80 | $102 | $120 | $137 | $153 | $169 | $184 | $199 | $215 | $1,000 |
Narrative Condos
Address: Toronto, Ontario
Price Range: $550,000 - $1,202,000
Avail. suites: 47
1—3 bd
417—1172 SqFt