Suite number:
508 - F-04
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
694 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,730,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.66%
Cumulative Return on Investment in Year 5
85.53%
Property Price at the End of Year 5
$2,229,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$86,500
5% in 210 days
$86,500
10% on Occupancy
$173,000
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 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $1,142,000 |
| rent income | - | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $213,000 |
| mortgage principal reduction | - | $19,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $237,000 |
| deposit interest | $6,000 | $996 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $96,000 | $155,000 | $144,000 | $151,000 | $158,000 | $166,000 | $175,000 | $183,000 | $192,000 | $202,000 | $1,622,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $173,000 | $173,000 | - | - | - | - | - | - | - | - | $346,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $101,000 | - | - | - | - | - | - | - | - | $101,000 |
| operating expense | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $131,000 |
| mortgage payment | - | $70,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $743,000 |
| total expense investment | $173,000 | $355,000 | $98,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $100,000 | $101,000 | $1,322,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$77,250 | -$200,155 | $46,000 | $53,000 | $60,000 | $67,000 | $75,000 | $83,000 | $92,000 | $101,000 | $300,000 |
| cumulative roi | $55 | $47 | $62 | $75 | $86 | $95 | $104 | $113 | $121 | $129 | $886 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt