Suite number:
1004 (Tower B)
Project:
Address:
Toronto, Ontario
Developer:
Crown Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
958 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,040,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.83%
Cumulative Return on Investment in Year 5
136.20%
Property Price at the End of Year 5
$1,341,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -568 days
$52,045
5% in -294 days
$52,045
5% in 30 days
$52,045
5% on Occupancy
$52,045
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 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $687,000 |
| rent income | - | $22,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $343,000 |
| mortgage principal reduction | - | $8,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $134,000 |
| deposit interest | $7,000 | $751 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $61,000 | $112,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $1,196,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | $52,000 | - | - | - | - | - | - | - | - | $104,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $75,000 | - | - | - | - | - | - | - | - | $75,000 |
| operating expense | - | $9,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $127,000 |
| mortgage payment | - | $35,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $452,000 |
| total expense investment | $52,000 | $171,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $758,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$58,300 | $42,000 | $47,000 | $52,000 | $57,000 | $63,000 | $69,000 | $75,000 | $82,000 | $438,000 |
| cumulative roi | $117 | $79 | $101 | $120 | $136 | $152 | $166 | $181 | $196 | $211 | $1,000 |
Narrative Condos
Address: Toronto, Ontario
Price Range: $550,000 - $1,202,000
Avail. suites: 47
1—3 bd
417—1172 SqFt