Suite number:
106 (Tower B)
Project:
Address:
Toronto, Ontario
Developer:
Crown Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1157 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,201,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.74%
Cumulative Return on Investment in Year 5
139.31%
Property Price at the End of Year 5
$1,548,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -568 days
$60,095
5% in -294 days
$60,095
5% in 30 days
$60,095
5% on Occupancy
$60,095
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 | $62,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $793,000 |
| rent income | - | $27,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $414,000 |
| mortgage principal reduction | - | $10,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $155,000 |
| deposit interest | $8,000 | $867 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $127,000 | $126,000 | $132,000 | $139,000 | $145,000 | $152,000 | $160,000 | $168,000 | $176,000 | $1,395,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $60,000 | - | - | - | - | - | - | - | - | $120,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | $11,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $152,000 |
| mortgage payment | - | $40,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $522,000 |
| total expense investment | $60,000 | $192,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $875,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $10,000 | -$65,034 | $50,000 | $55,000 | $61,000 | $68,000 | $74,000 | $81,000 | $89,000 | $96,000 | $520,000 |
| cumulative roi | $117 | $80 | $103 | $122 | $139 | $156 | $171 | $187 | $202 | $218 | $1,000 |
Narrative Condos
Address: Toronto, Ontario
Price Range: $550,000 - $1,202,000
Avail. suites: 47
1—3 bd
417—1172 SqFt