Suite number:
2012 - C-04
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
509 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,226,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.33%
Cumulative Return on Investment in Year 5
81.64%
Property Price at the End of Year 5
$1,579,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$61,300
5% in 210 days
$61,300
10% on Occupancy
$122,600
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 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $809,000 |
| rent income | $7,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $201,000 |
| mortgage principal reduction | $6,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $175,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $103,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $135,000 | $141,000 | $148,000 | $1,211,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $245,000 | - | - | - | - | - | - | - | - | - | $245,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | $4,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $102,000 |
| mortgage payment | $26,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $578,000 |
| total expense investment | $357,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $1,007,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$254,595 | $29,000 | $34,000 | $39,000 | $44,000 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $204,000 |
| cumulative roi | $28 | $45 | $59 | $71 | $82 | $91 | $101 | $109 | $118 | $126 | $830 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt