Suite number:
405
Project:
Address:
Toronto C11, Ontario
Developer:
Core Development Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
806 sqft
Occupancy Date:
May 2026
Price, CAD
$1,129,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.91%
Cumulative Return on Investment in Year 5
92.71%
Property Price at the End of Year 5
$1,456,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$28,250
2.5% in 90 days
$28,250
2.5% in 180 days
$28,250
2.5% in 210 days
$28,250
6% on Occupancy
$67,799
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 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $746,000 |
| rent income | - | $12,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $236,000 |
| mortgage principal reduction | - | $7,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $148,000 |
| deposit interest | $5,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $63,000 | $107,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $1,161,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $113,000 | $68,000 | - | - | - | - | - | - | - | - | $181,000 |
| remaining balance payment | - | $45,000 | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | $6,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $121,000 |
| mortgage payment | - | $27,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $467,000 |
| total expense investment | $113,000 | $224,000 | $68,000 | $68,000 | $69,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $891,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,719 | -$116,547 | $36,000 | $41,000 | $46,000 | $51,000 | $57,000 | $62,000 | $68,000 | $75,000 | $269,000 |
| cumulative roi | $56 | $51 | $67 | $81 | $93 | $104 | $114 | $124 | $134 | $144 | $966 |
The Leaside
Address: Toronto C11, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—948 SqFt