Suite number:
All Aboard
Project:
Address:
Toronto, Ontario
Developer:
Altree Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
974 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,174,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.98%
Cumulative Return on Investment in Year 5
96.71%
Property Price at the End of Year 5
$1,515,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$58,750
2.5% in 180 days
$29,375
2.5% in 365 days
$29,375
2.5% in 540 days
$29,375
7.5% on Occupancy
$88,124
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 | $62,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $777,000 |
| rent income | - | $11,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $333,000 |
| mortgage principal reduction | - | $5,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $145,000 |
| deposit interest | -$236 | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $61,000 | $110,000 | $117,000 | $123,000 | $129,000 | $135,000 | $141,000 | $148,000 | $156,000 | $163,000 | $1,283,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $117,000 | $117,000 | - | - | - | - | - | - | - | - | $235,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | $5,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $133,000 |
| mortgage payment | - | $20,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $490,000 |
| total expense investment | $117,000 | $222,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $939,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$56,113 | -$112,774 | $43,000 | $49,000 | $54,000 | $60,000 | $66,000 | $73,000 | $80,000 | $87,000 | $344,000 |
| cumulative roi | $52 | $50 | $67 | $83 | $97 | $110 | $122 | $135 | $147 | $159 | $1,000 |
Kingside Residences
Address: Toronto, Ontario
Price Range: $495,000 - $1,445,000
Avail. suites: 34
0—3.5 bd
339—1098 SqFt