Suite number:
L
Project:
Address:
Toronto C08, Ontario
Developer:
Dream
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
629 sqft
Occupancy Date:
Jan 2026
Price, CAD
$986,901
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.30%
Cumulative Return on Investment in Year 5
86.27%
Property Price at the End of Year 5
$1,271,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$49,345
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 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $651,000 |
| rent income | - | $17,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $195,000 |
| mortgage principal reduction | - | $11,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $132,000 |
| deposit interest | $2,000 | $63 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $106,000 | $89,000 | $93,000 | $98,000 | $102,000 | $108,000 | $113,000 | $119,000 | $124,000 | $1,005,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| remaining balance payment | - | $148,000 | - | - | - | - | - | - | - | - | $148,000 |
| closing cost | - | $73,000 | - | - | - | - | - | - | - | - | $73,000 |
| operating expense | - | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $93,000 |
| mortgage payment | - | $45,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $441,000 |
| total expense investment | $49,000 | $275,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $804,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$168,910 | $30,000 | $34,000 | $38,000 | $43,000 | $48,000 | $53,000 | $58,000 | $64,000 | $201,000 |
| cumulative roi | $108 | $47 | $62 | $75 | $86 | $97 | $107 | $116 | $125 | $134 | $958 |
Canary House Condos
Address: Toronto C08, Ontario
Price Range: $732,000 - $1,298,000
Avail. suites: 33
1—3.5 bd
461—954 SqFt