Suite number:
1102 (North Tower)
Project:
Address:
Toronto, Ontario
Developer:
Concord Adex
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
800 sqft
Occupancy Date:
Jan 2026
Price, CAD
$874,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.70%
Cumulative Return on Investment in Year 5
89.30%
Property Price at the End of Year 5
$1,127,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$43,745
10% on Occupancy
$87,490
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 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $577,000 |
| rent income | $2,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $252,000 |
| mortgage principal reduction | $881 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $120,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $50,000 | $106,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $975,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $131,000 | - | - | - | - | - | - | - | - | - | $131,000 |
| remaining balance payment | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| closing cost | $68,000 | - | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | $959 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $115,000 |
| mortgage payment | $4,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $398,000 |
| total expense investment | $248,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $756,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$197,864 | $51,000 | $30,000 | $34,000 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $63,000 | $219,000 |
| cumulative roi | $20 | $48 | $63 | $77 | $89 | $101 | $112 | $123 | $134 | $145 | $912 |
King's Landing
Address: Toronto, Ontario
Price Range: $479,000 - $884,000
Avail. suites: 17
0—3 bd
315—1238 SqFt