Suite number:
504
Project:
Address:
Toronto, Ontario
Developer:
Core Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
583 sqft
Occupancy Date:
May 2026
Price, CAD
$929,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.02%
Cumulative Return on Investment in Year 5
90.23%
Property Price at the End of Year 5
$1,198,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$23,250
2.5% in 90 days
$23,250
2.5% in 180 days
$23,250
2.5% in 210 days
$23,250
6% on Occupancy
$55,799
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 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $614,000 |
| rent income | - | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $211,000 |
| mortgage principal reduction | - | $9,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $122,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $52,000 | $100,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $975,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $93,000 | $56,000 | - | - | - | - | - | - | - | - | $149,000 |
| remaining balance payment | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| closing cost | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | $7,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $94,000 |
| mortgage payment | - | $35,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $408,000 |
| total expense investment | $93,000 | $206,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $58,000 | $758,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$40,926 | -$106,138 | $30,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $63,000 | $217,000 |
| cumulative roi | $56 | $50 | $65 | $78 | $90 | $101 | $112 | $122 | $132 | $142 | $948 |
The Leaside
Address: Toronto, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—1089 SqFt