Suite number:
508 (Premier Collection)
Project:
Address:
Toronto W02, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
897 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,169,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.69%
Cumulative Return on Investment in Year 5
100.96%
Property Price at the End of Year 5
$1,507,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$58,495
5% in 30 days
$58,495
5% in 150 days
$58,495
5% on Occupancy
$58,495
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 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $772,000 |
| rent income | - | - | $24,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $241,000 |
| mortgage principal reduction | - | - | $14,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $140,000 |
| deposit interest | $6,000 | $9,000 | $575 | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $73,000 | $130,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $1,194,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $175,000 | - | $58,000 | - | - | - | - | - | - | - | $234,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $79,000 | - | - | - | - | - | - | - | $79,000 |
| operating expense | - | - | $12,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $118,000 |
| mortgage payment | - | - | $52,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $451,000 |
| total expense investment | $175,000 | - | $202,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $881,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$108,439 | $73,000 | -$71,894 | $43,000 | $48,000 | $54,000 | $59,000 | $65,000 | $72,000 | $78,000 | $313,000 |
| cumulative roi | $38 | $80 | $74 | $88 | $101 | $113 | $123 | $134 | $144 | $154 | $1,000 |
Craft Residences
Address: Toronto W02, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt