Suite number:
UPH01 - I-05
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1536 sqft
Occupancy Date:
Jan 2026
Price, CAD
$4,785,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.98%
Cumulative Return on Investment in Year 5
84.83%
Property Price at the End of Year 5
$6,165,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$239,250
5% in 210 days
$239,250
10% on Occupancy
$478,500
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 | $248,000 | $262,000 | $275,000 | $290,000 | $305,000 | $321,000 | $337,000 | $355,000 | $373,000 | $393,000 | $3,158,000 |
| rent income | - | $45,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $565,000 |
| mortgage principal reduction | - | $51,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $655,000 |
| deposit interest | $17,000 | $3,000 | - | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $265,000 | $385,000 | $395,000 | $415,000 | $436,000 | $457,000 | $480,000 | $504,000 | $529,000 | $555,000 | $4,421,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $479,000 | $479,000 | - | - | - | - | - | - | - | - | $957,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $251,000 | - | - | - | - | - | - | - | - | $251,000 |
| operating expense | - | $27,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $42,000 | $328,000 |
| mortgage payment | - | $194,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $2,056,000 |
| total expense investment | $479,000 | $951,000 | $266,000 | $267,000 | $269,000 | $270,000 | $271,000 | $272,000 | $273,000 | $275,000 | $3,592,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$213,739 | -$566,308 | $129,000 | $148,000 | $167,000 | $188,000 | $209,000 | $232,000 | $256,000 | $281,000 | $829,000 |
| cumulative roi | $55 | $45 | $61 | $74 | $85 | $95 | $104 | $113 | $121 | $129 | $881 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt