Suite number:
1801 - G3-T
Project:
Address:
Toronto, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
840 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,325,000
Available
ROI
13,38%
Monthly Expenses
- condo fees— $580
- property taxes— $331
- property management— $151
- repairs and maintenance— $76
Total: $1,138
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.25%
Cumulative Return on Investment in Year 5
88.60%
Property Price at the End of Year 5
$1,708,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$66,250
2.5% in 300 days
$33,125
12.5% on Occupancy
$165,625
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $876,000 |
| rent income | - | $24,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $307,000 |
| mortgage principal reduction | - | $14,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $175,000 |
| deposit interest | $19 | $459 | - | - | - | - | - | - | - | - | $478 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $135,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $1,383,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $99,000 | $166,000 | - | - | - | - | - | - | - | - | $265,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $86,000 | - | - | - | - | - | - | - | - | $86,000 |
| operating expense | - | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $132,000 |
| mortgage payment | - | $55,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $586,000 |
| total expense investment | $99,000 | $319,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $82,000 | $83,000 | $1,070,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$29,867 | -$183,753 | $43,000 | $49,000 | $55,000 | $62,000 | $68,000 | $75,000 | $83,000 | $91,000 | $313,000 |
| cumulative roi | $70 | $46 | $62 | $76 | $89 | $100 | $111 | $121 | $132 | $142 | $950 |
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 15
0—3 bd
333—1026 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.