Suite number:
3105 - G-09
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
852 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,890,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.34%
Cumulative Return on Investment in Year 5
88.34%
Property Price at the End of Year 5
$2,435,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$94,500
5% in 210 days
$94,500
10% on Occupancy
$189,000
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 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $127,000 | $133,000 | $140,000 | $147,000 | $155,000 | $1,247,000 |
| rent income | - | $25,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $313,000 |
| mortgage principal reduction | - | $20,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $259,000 |
| deposit interest | $7,000 | $1,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $105,000 | $174,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $210,000 | $220,000 | $231,000 | $1,851,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $189,000 | $189,000 | - | - | - | - | - | - | - | - | $378,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $108,000 | - | - | - | - | - | - | - | - | $108,000 |
| operating expense | - | $13,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $159,000 |
| mortgage payment | - | $77,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $812,000 |
| total expense investment | $189,000 | $386,000 | $108,000 | $109,000 | $109,000 | $110,000 | $110,000 | $111,000 | $112,000 | $112,000 | $1,457,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$84,398 | -$212,770 | $57,000 | $64,000 | $72,000 | $81,000 | $90,000 | $99,000 | $109,000 | $119,000 | $394,000 |
| cumulative roi | $55 | $47 | $63 | $77 | $88 | $99 | $109 | $118 | $127 | $136 | $920 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt