Suite number:
UPH01 - I-05
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
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
18.37%
Cumulative Return on Investment in Year 5
82.00%
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 | - | $49,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $568,000 |
| mortgage principal reduction | - | $54,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $640,000 |
| deposit interest | $10,000 | $614 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $259,000 | $390,000 | $393,000 | $412,000 | $433,000 | $455,000 | $478,000 | $502,000 | $527,000 | $553,000 | $4,401,000 |
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 | - | $253,000 | - | - | - | - | - | - | - | - | $253,000 |
| operating expense | - | $30,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $37,000 | $38,000 | $39,000 | $320,000 |
| mortgage payment | - | $220,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $2,137,000 |
| total expense investment | $479,000 | $981,000 | $273,000 | $274,000 | $275,000 | $275,000 | $276,000 | $277,000 | $278,000 | $279,000 | $3,666,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$219,902 | -$591,369 | $120,000 | $139,000 | $159,000 | $180,000 | $202,000 | $225,000 | $249,000 | $275,000 | $735,000 |
| cumulative roi | $54 | $43 | $59 | $71 | $82 | $92 | $101 | $109 | $117 | $125 | $853 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt