Suite number:
508 (Premier Collection)
Project:
Address:
Toronto, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
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
20.55%
Cumulative Return on Investment in Year 5
95.78%
Property Price at the End of Year 5
$1,507,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$58,495
5% in 240 days
$58,495
5% in 504 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 | - | $4,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $249,000 |
| mortgage principal reduction | - | $2,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $141,000 |
| deposit interest | $4,000 | $8,000 | - | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $144,000 | $152,000 | $1,198,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $117,000 | $117,000 | - | - | - | - | - | - | - | - | $234,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | $2,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $119,000 |
| mortgage payment | - | $10,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $478,000 |
| total expense investment | $117,000 | $209,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $911,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$52,496 | -$106,064 | $36,000 | $41,000 | $46,000 | $52,000 | $58,000 | $64,000 | $70,000 | $77,000 | $287,000 |
| cumulative roi | $55 | $53 | $70 | $84 | $96 | $107 | $117 | $127 | $137 | $147 | $994 |
Craft Residences
Address: Toronto, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt