Suite number:
308 (Premier Collection)
Project:
Address:
Toronto, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
535 sqft
Occupancy Date:
Dec 2026
Price, CAD
$996,900
Available
ROI
12,76%
Monthly Expenses
- condo fees— $369
- property taxes— $249
- property management— $64
- repairs and maintenance— $32
Total: $715
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.14%
Cumulative Return on Investment in Year 5
90.07%
Property Price at the End of Year 5
$1,284,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$49,845
5% in 240 days
$49,845
5% in 504 days
$49,845
5% on Occupancy
$49,845
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $658,000 |
| rent income | - | $2,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $119,000 |
| mortgage principal reduction | - | $2,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $120,000 |
| deposit interest | $3,000 | $7,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $55,000 | $90,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $931,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $100,000 | $100,000 | - | - | - | - | - | - | - | - | $199,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $73,000 | - | - | - | - | - | - | - | - | $73,000 |
| operating expense | - | $1,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $76,000 |
| mortgage payment | - | $8,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $408,000 |
| total expense investment | $100,000 | $183,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $756,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$44,727 | -$92,941 | $24,000 | $28,000 | $32,000 | $36,000 | $41,000 | $46,000 | $51,000 | $56,000 | $175,000 |
| cumulative roi | $55 | $54 | $68 | $80 | $90 | $99 | $108 | $115 | $123 | $130 | $922 |
Craft Residences
Address: Toronto, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.