Suite number:
1107 Tower Collection
Project:
Address:
Toronto E09, Ontario
Developer:
Lash Group of Companies
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
956 sqft
Occupancy Date:
Jan 2026
Price, CAD
$958,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.50%
Cumulative Return on Investment in Year 5
104.51%
Property Price at the End of Year 5
$1,235,000
Deposit Schedule
$10,000 at Signing
Total up to 15% in 10779 days
$133,849
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 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $633,000 |
| rent income | - | $22,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $344,000 |
| mortgage principal reduction | - | $9,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $137,000 |
| deposit interest | $518 | $151 | - | - | - | - | - | - | - | - | $669 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $50,000 | $108,000 | $104,000 | $108,000 | $114,000 | $119,000 | $125,000 | $131,000 | $137,000 | $143,000 | $1,139,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | $134,000 | - | - | - | - | - | - | - | - | $144,000 |
| remaining balance payment | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| closing cost | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | $8,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $123,000 |
| mortgage payment | - | $29,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $381,000 |
| total expense investment | $10,000 | $290,000 | $57,000 | $57,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $766,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $40,000 | -$181,830 | $47,000 | $51,000 | $56,000 | $61,000 | $66,000 | $72,000 | $77,000 | $83,000 | $373,000 |
| cumulative roi | $502 | $49 | $69 | $87 | $105 | $121 | $138 | $155 | $172 | $189 | $2,000 |
FourMe Condos is one of the most-awaited premium residential developments in the Scarborough region in Toronto. Renowned developers, Lash Group of Companies have undertaken the development of this master-planned community that is all set to redefine ...
Address: Toronto E09, Ontario
Price Range: $702,000 - $1,009,000
Avail. suites: 32
1—3 bd
474—1010 SqFt