Suite number:
301 (Premier Collection)
Project:
Address:
Toronto, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
819 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,033,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.46%
Cumulative Return on Investment in Year 5
91.24%
Property Price at the End of Year 5
$1,332,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$51,695
5% in 240 days
$51,695
5% in 299 days
$51,695
5% on Occupancy
$51,695
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 | $54,000 | $57,000 | $59,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $682,000 |
| rent income | - | $14,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $241,000 |
| mortgage principal reduction | - | $7,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $132,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $56,000 | $105,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $130,000 | $136,000 | $1,085,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $155,000 | $52,000 | - | - | - | - | - | - | - | - | $207,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $75,000 | - | - | - | - | - | - | - | - | $75,000 |
| operating expense | - | $7,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $113,000 |
| mortgage payment | - | $30,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $444,000 |
| total expense investment | $155,000 | $164,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $66,000 | $839,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$98,731 | -$59,091 | $33,000 | $38,000 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $246,000 |
| cumulative roi | $36 | $50 | $65 | $79 | $91 | $102 | $113 | $123 | $133 | $143 | $937 |
Craft Residences
Address: Toronto, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1301 SqFt