Suite number:
3301 - I-02
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1104 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,534,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.72%
Cumulative Return on Investment in Year 5
81.10%
Property Price at the End of Year 5
$3,265,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$126,700
15% on Occupancy
$380,100
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 | $131,000 | $139,000 | $146,000 | $153,000 | $161,000 | $170,000 | $179,000 | $188,000 | $198,000 | $208,000 | $1,672,000 |
| rent income | $19,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $441,000 |
| mortgage principal reduction | $15,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $367,000 |
| deposit interest | $12 | - | - | - | - | - | - | - | - | - | $12 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $190,000 | $210,000 | $220,000 | $231,000 | $243,000 | $255,000 | $268,000 | $281,000 | $295,000 | $310,000 | $2,504,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $507,000 | - | - | - | - | - | - | - | - | - | $507,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $140,000 | - | - | - | - | - | - | - | - | - | $140,000 |
| operating expense | $10,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $218,000 |
| mortgage payment | $63,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $1,206,000 |
| total expense investment | $721,000 | $148,000 | $148,000 | $149,000 | $149,000 | $150,000 | $150,000 | $151,000 | $152,000 | $152,000 | $2,071,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$530,688 | $62,000 | $72,000 | $82,000 | $94,000 | $105,000 | $117,000 | $130,000 | $144,000 | $158,000 | $433,000 |
| cumulative roi | $25 | $43 | $57 | $70 | $81 | $91 | $101 | $110 | $119 | $127 | $824 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt