Suite number:
508 - F-04
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
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
18.06%
Cumulative Return on Investment in Year 5
82.66%
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 | - | $19,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $215,000 |
| mortgage principal reduction | - | $20,000 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $231,000 |
| deposit interest | $4,000 | $222 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $93,000 | $157,000 | $143,000 | $150,000 | $158,000 | $166,000 | $174,000 | $183,000 | $192,000 | $201,000 | $1,616,000 |
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 | - | $103,000 | - | - | - | - | - | - | - | - | $103,000 |
| operating expense | - | $12,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $128,000 |
| mortgage payment | - | $79,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $772,000 |
| total expense investment | $173,000 | $367,000 | $100,000 | $100,000 | $101,000 | $101,000 | $101,000 | $102,000 | $102,000 | $102,000 | $1,349,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$79,505 | -$210,122 | $43,000 | $50,000 | $57,000 | $65,000 | $73,000 | $81,000 | $90,000 | $99,000 | $267,000 |
| cumulative roi | $54 | $45 | $60 | $72 | $83 | $92 | $101 | $109 | $117 | $125 | $858 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt