Suite number:

Bergen 1044

Project:
Address:
Toronto W07, Ontario
Developer:
Equiton Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1017 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,049,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.16%

Cumulative Return on Investment in Year 5

103.63%

Property Price at the End of Year 5

$1,353,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$52,500
5% in 365 days
$52,500
10% on Occupancy
$104,999
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$54,000$57,000$60,000$64,000$67,000$70,000$74,000$78,000$82,000$86,000$693,000
rent income-$30,000$37,000$39,000$40,000$42,000$44,000$46,000$48,000$50,000$374,000
mortgage principal reduction-$12,000$15,000$16,000$17,000$17,000$18,000$19,000$19,000$20,000$154,000
deposit interest$3,000$803--------$3,000
gst hst rebate-$24,000--------$24,000
total income return$57,000$124,000$113,000$118,000$124,000$130,000$136,000$142,000$149,000$156,000$1,248,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$52,000$157,000--------$210,000
remaining balance payment-----------
closing cost-$74,000--------$74,000
operating expense-$12,000$15,000$16,000$16,000$17,000$17,000$18,000$18,000$19,000$148,000
mortgage payment-$40,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$425,000
total expense investment$52,000$284,000$63,000$64,000$64,000$65,000$65,000$66,000$66,000$67,000$857,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$4,000-$159,570$49,000$54,000$59,000$65,000$70,000$76,000$83,000$89,000$391,000
cumulative roi$109$50$69$87$104$120$135$151$167$183$1,000
KüL Condos
Address: Toronto W07, Ontario
Price Range: $400,000 - $1,152,000
Avail. suites: 20
0—3.5 bd
337—1017 SqFt