Suite number:
213
Project:
Address:
Toronto C11, Ontario
Developer:
Core Development Group
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
400 sqft
Occupancy Date:
May 2026
Price, CAD
$639,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.60%
Cumulative Return on Investment in Year 5
85.66%
Property Price at the End of Year 5
$825,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$16,000
2.5% in 90 days
$16,000
2.5% in 180 days
$16,000
2.5% in 210 days
$16,000
6% on Occupancy
$38,399
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $422,000 |
| rent income | - | $4,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $70,000 |
| mortgage principal reduction | - | $4,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $84,000 |
| deposit interest | $3,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $68,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $604,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | $38,000 | - | - | - | - | - | - | - | - | $102,000 |
| remaining balance payment | - | $26,000 | - | - | - | - | - | - | - | - | $26,000 |
| closing cost | - | $58,000 | - | - | - | - | - | - | - | - | $58,000 |
| operating expense | - | $3,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $58,000 |
| mortgage payment | - | $16,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $265,000 |
| total expense investment | $64,000 | $140,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $508,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,141 | -$72,083 | $15,000 | $18,000 | $20,000 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $96,000 |
| cumulative roi | $56 | $52 | $65 | $76 | $86 | $94 | $102 | $110 | $117 | $124 | $881 |
The Leaside
Address: Toronto C11, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—948 SqFt