Suite number:
Astrid 1253
Project:
Address:
Toronto W07, Ontario
Developer:
Equiton Developments
Property type:
condo
Bathrooms:
1.5
Bedrooms:
3.5
Size:
968 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,151,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.69%
Cumulative Return on Investment in Year 5
96.43%
Property Price at the End of Year 5
$1,484,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$57,600
5% in 365 days
$57,600
10% on Occupancy
$115,199
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 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $95,000 | $760,000 |
| rent income | - | $28,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $356,000 |
| mortgage principal reduction | - | $12,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $158,000 |
| deposit interest | $3,000 | $881 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $63,000 | $129,000 | $117,000 | $123,000 | $129,000 | $135,000 | $141,000 | $148,000 | $155,000 | $163,000 | $1,302,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | $173,000 | - | - | - | - | - | - | - | - | $230,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | $12,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $145,000 |
| mortgage payment | - | $47,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $495,000 |
| total expense investment | $58,000 | $310,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $75,000 | $949,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$181,052 | $46,000 | $51,000 | $57,000 | $62,000 | $68,000 | $75,000 | $81,000 | $88,000 | $353,000 |
| cumulative roi | $109 | $49 | $66 | $82 | $96 | $110 | $123 | $136 | $149 | $161 | $1,000 |
KüL Condos
Address: Toronto W07, Ontario
Price Range: $400,000 - $1,152,000
Avail. suites: 20
0—3.5 bd
337—1017 SqFt