Suite number:
3105 - G-09
Project:
Address:
Toronto C02, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
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
18.70%
Cumulative Return on Investment in Year 5
85.31%
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 | - | $27,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $315,000 |
| mortgage principal reduction | - | $21,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $253,000 |
| deposit interest | $4,000 | $242 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $102,000 | $176,000 | $164,000 | $172,000 | $181,000 | $190,000 | $199,000 | $209,000 | $220,000 | $231,000 | $1,844,000 |
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 | - | $109,000 | - | - | - | - | - | - | - | - | $109,000 |
| operating expense | - | $15,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $155,000 |
| mortgage payment | - | $87,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $844,000 |
| total expense investment | $189,000 | $399,000 | $111,000 | $111,000 | $112,000 | $112,000 | $112,000 | $113,000 | $113,000 | $114,000 | $1,486,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$86,858 | -$223,145 | $53,000 | $61,000 | $69,000 | $78,000 | $87,000 | $96,000 | $106,000 | $117,000 | $358,000 |
| cumulative roi | $54 | $46 | $61 | $74 | $85 | $96 | $105 | $114 | $123 | $132 | $890 |
Cielo Condos
Address: Toronto C02, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 10
1—3 bd
445—1536 SqFt