Suite number:
1+D 561(Balcony)
Project:
Address:
Toronto C10, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
561 sqft
Occupancy Date:
Mar 2026
Price, CAD
$919,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.37%
Cumulative Return on Investment in Year 5
110.31%
Property Price at the End of Year 5
$1,185,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 0 days
$22,998
2.5% in 0 days
$22,998
5% in 0 days
$45,995
5% in 30 days
$45,995
5% on Occupancy
$45,995
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 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $607,000 |
| rent income | - | $13,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $202,000 |
| mortgage principal reduction | - | $9,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $132,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $51,000 | $97,000 | $86,000 | $91,000 | $95,000 | $100,000 | $104,000 | $109,000 | $115,000 | $120,000 | $970,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | $46,000 | - | - | - | - | - | - | - | - | $138,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $69,000 | - | - | - | - | - | - | - | - | $69,000 |
| operating expense | - | $6,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $90,000 |
| mortgage payment | - | $28,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $365,000 |
| total expense investment | $92,000 | $149,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $663,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$40,622 | -$51,501 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $56,000 | $61,000 | $66,000 | $307,000 |
| cumulative roi | $56 | $62 | $80 | $96 | $110 | $123 | $135 | $147 | $158 | $169 | $1,000 |
Akra
Address: Toronto C10, Ontario
Price Range: $675,000 - $1,490,000
Avail. suites: 17
1—3 bd
407—1480 SqFt