Suite number:
Avalon
Project:
Address:
Toronto E06, Ontario
Developer:
Altree Developments
Property type:
condo
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
23.21%
Cumulative Return on Investment in Year 5
107.07%
Property Price at the End of Year 5
$1,456,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$46,500
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 | $746,000 |
| rent income | - | - | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $307,000 |
| mortgage principal reduction | - | - | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $147,000 |
| deposit interest | $3,000 | $9,000 | - | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $70,000 | $138,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $1,235,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | $141,000 | - | - | - | - | - | - | - | - | $226,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | - | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $126,000 |
| mortgage payment | - | - | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $414,000 |
| total expense investment | $85,000 | $218,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $69,000 | $69,000 | $844,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,691 | -$148,084 | $72,000 | $53,000 | $58,000 | $64,000 | $70,000 | $76,000 | $82,000 | $89,000 | $392,000 |
| cumulative roi | $73 | $45 | $74 | $91 | $107 | $122 | $136 | $150 | $164 | $178 | $1,000 |
Imagine an idyllic location, surrounded by nature with breathtaking views of the water. A sanctuary in the city. Introducing Kingside Residences, a modern 10-storey boutique building right by the bluffs. A historic neighbourhood, offering the best of...
Address: Toronto E06, Ontario
Price Range: $495,000 - $1,445,000
Avail. suites: 34
0—3.5 bd
339—1098 SqFt