Suite number:
1011 - 2B 1046
Project:
Address:
Toronto W02, Ontario
Developer:
Almadev
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1046 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,154,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.45%
Cumulative Return on Investment in Year 5
94.92%
Property Price at the End of Year 5
$1,488,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$57,745
5% on Occupancy
$57,745
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 | $60,000 | $63,000 | $66,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $762,000 |
| rent income | - | $20,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $314,000 |
| mortgage principal reduction | - | $10,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $154,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $63,000 | $119,000 | $113,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $1,258,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | $58,000 | - | - | - | - | - | - | - | - | $115,000 |
| remaining balance payment | - | $115,000 | - | - | - | - | - | - | - | - | $115,000 |
| closing cost | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | $9,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $137,000 |
| mortgage payment | - | $37,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $487,000 |
| total expense investment | $58,000 | $298,000 | $70,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $933,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$179,113 | $43,000 | $48,000 | $53,000 | $59,000 | $65,000 | $71,000 | $77,000 | $84,000 | $326,000 |
| cumulative roi | $109 | $49 | $66 | $81 | $95 | $108 | $120 | $131 | $143 | $155 | $1,000 |
Galleria 3 Condos
Address: Toronto W02, Ontario
Price Range: $596,000 - $1,925,000
Avail. suites: 20
0—3.5 bd
395—1426 SqFt