Suite number:
I
Project:
Address:
Toronto C08, Ontario
Developer:
Dream
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
585 sqft
Occupancy Date:
Jan 2026
Price, CAD
$909,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.79%
Cumulative Return on Investment in Year 5
89.07%
Property Price at the End of Year 5
$1,172,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$45,495
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $600,000 |
| rent income | - | $19,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $216,000 |
| mortgage principal reduction | - | $10,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $122,000 |
| deposit interest | $2,000 | $58 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $103,000 | $85,000 | $90,000 | $94,000 | $99,000 | $103,000 | $109,000 | $114,000 | $120,000 | $965,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| remaining balance payment | - | $136,000 | - | - | - | - | - | - | - | - | $136,000 |
| closing cost | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $89,000 |
| mortgage payment | - | $42,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $406,000 |
| total expense investment | $45,000 | $256,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $747,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$153,630 | $30,000 | $34,000 | $39,000 | $43,000 | $48,000 | $53,000 | $58,000 | $63,000 | $218,000 |
| cumulative roi | $108 | $48 | $63 | $77 | $89 | $100 | $111 | $122 | $132 | $142 | $994 |
Canary House Condos
Address: Toronto C08, Ontario
Price Range: $732,000 - $1,298,000
Avail. suites: 33
1—3.5 bd
461—954 SqFt