Suite number:
1002 (North Tower)
Project:
Address:
Toronto C15, Ontario
Developer:
Concord Adex
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
808 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,143,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.23%
Cumulative Return on Investment in Year 5
89.61%
Property Price at the End of Year 5
$1,474,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$57,195
2.5% in 365 days
$28,598
7.5% on Occupancy
$85,793
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 | $59,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $755,000 |
| rent income | - | $20,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $248,000 |
| mortgage principal reduction | - | $12,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $156,000 |
| deposit interest | $3,000 | $488 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $119,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $1,187,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $57,000 | $114,000 | - | - | - | - | - | - | - | - | $172,000 |
| remaining balance payment | - | $57,000 | - | - | - | - | - | - | - | - | $57,000 |
| closing cost | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $124,000 |
| mortgage payment | - | $46,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $491,000 |
| total expense investment | $57,000 | $306,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $922,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$186,986 | $37,000 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $76,000 | $264,000 |
| cumulative roi | $109 | $48 | $64 | $77 | $90 | $101 | $111 | $121 | $131 | $141 | $993 |
King's Landing
Address: Toronto C15, Ontario
Price Range: $545,000 - $1,513,000
Avail. suites: 35
0—3 bd
325—1238 SqFt