Suite number:
1807 - G6-T
Project:
Address:
Toronto, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1026 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,692,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.39%
Cumulative Return on Investment in Year 5
88.26%
Property Price at the End of Year 5
$2,181,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$84,600
2.5% in 300 days
$42,300
12.5% on Occupancy
$211,500
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 | $89,000 | $93,000 | $97,000 | $102,000 | $108,000 | $113,000 | $119,000 | $126,000 | $132,000 | $139,000 | $1,118,000 |
| rent income | - | $30,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $375,000 |
| mortgage principal reduction | - | $17,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $224,000 |
| deposit interest | $24 | $586 | - | - | - | - | - | - | - | - | $610 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $89,000 | $164,000 | $156,000 | $164,000 | $172,000 | $181,000 | $189,000 | $199,000 | $209,000 | $219,000 | $1,742,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $127,000 | $212,000 | - | - | - | - | - | - | - | - | $338,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $101,000 | - | - | - | - | - | - | - | - | $101,000 |
| operating expense | - | $14,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $164,000 |
| mortgage payment | - | $71,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $748,000 |
| total expense investment | $127,000 | $397,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $104,000 | $104,000 | $105,000 | $1,352,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,140 | -$232,942 | $54,000 | $62,000 | $69,000 | $77,000 | $86,000 | $95,000 | $104,000 | $114,000 | $391,000 |
| cumulative roi | $70 | $46 | $62 | $76 | $88 | $100 | $110 | $121 | $131 | $141 | $944 |
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 15
0—3 bd
333—1026 SqFt