Suite number:
412 (Premier Collection)
Project:
Address:
Toronto W02, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
763 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,209,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.30%
Cumulative Return on Investment in Year 5
98.97%
Property Price at the End of Year 5
$1,559,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$60,495
5% in 30 days
$60,495
5% in 150 days
$60,495
5% on Occupancy
$60,495
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 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $798,000 |
| rent income | - | - | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $205,000 |
| mortgage principal reduction | - | - | $14,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $145,000 |
| deposit interest | $7,000 | $9,000 | $595 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $69,000 | $76,000 | $129,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $1,190,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $181,000 | - | $60,000 | - | - | - | - | - | - | - | $242,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $80,000 | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $106,000 |
| mortgage payment | - | - | $54,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $466,000 |
| total expense investment | $181,000 | - | $206,000 | $71,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $894,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$112,148 | $76,000 | -$76,838 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $77,000 | $295,000 |
| cumulative roi | $38 | $80 | $73 | $87 | $99 | $110 | $120 | $129 | $138 | $147 | $1,000 |
Craft Residences
Address: Toronto W02, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1318 SqFt