Suite number:
Avalon
Project:
Address:
Toronto, Ontario
Developer:
Altree Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
938 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,129,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.92%
Cumulative Return on Investment in Year 5
96.66%
Property Price at the End of Year 5
$1,457,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$56,500
2.5% in 180 days
$28,250
2.5% in 365 days
$28,250
2.5% in 540 days
$28,250
7.5% on Occupancy
$84,749
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 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $747,000 |
| rent income | - | $11,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $320,000 |
| mortgage principal reduction | - | $5,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $139,000 |
| deposit interest | -$227 | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $59,000 | $106,000 | $112,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $1,235,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $113,000 | $113,000 | - | - | - | - | - | - | - | - | $226,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $79,000 | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | - | $5,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $128,000 |
| mortgage payment | - | $19,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $472,000 |
| total expense investment | $113,000 | $215,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $904,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,964 | -$108,806 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $77,000 | $84,000 | $331,000 |
| cumulative roi | $52 | $50 | $67 | $83 | $97 | $110 | $122 | $134 | $147 | $159 | $1,000 |
Kingside Residences
Address: Toronto, Ontario
Price Range: $495,000 - $1,445,000
Avail. suites: 34
0—3.5 bd
339—1098 SqFt