Suite number:
406
Project:
Address:
Toronto C11, Ontario
Developer:
Core Development Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
731 sqft
Occupancy Date:
May 2026
Price, CAD
$1,009,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.49%
Cumulative Return on Investment in Year 5
96.11%
Property Price at the End of Year 5
$1,301,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$25,250
2.5% in 90 days
$25,250
2.5% in 180 days
$25,250
2.5% in 210 days
$25,250
6% on Occupancy
$60,599
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $667,000 |
| rent income | - | $13,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $257,000 |
| mortgage principal reduction | - | $6,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $132,000 |
| deposit interest | $4,000 | $2,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $57,000 | $101,000 | $98,000 | $102,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $1,086,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $101,000 | $61,000 | - | - | - | - | - | - | - | - | $162,000 |
| remaining balance payment | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | $72,000 | - | - | - | - | - | - | - | - | $72,000 |
| operating expense | - | $6,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $113,000 |
| mortgage payment | - | $25,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $418,000 |
| total expense investment | $101,000 | $204,000 | $61,000 | $61,000 | $62,000 | $62,000 | $63,000 | $63,000 | $64,000 | $64,000 | $805,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$44,434 | -$102,980 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $61,000 | $66,000 | $72,000 | $281,000 |
| cumulative roi | $56 | $51 | $68 | $83 | $96 | $108 | $120 | $132 | $143 | $154 | $1,000 |
The Leaside
Address: Toronto C11, Ontario
Price Range: $640,000 - $1,590,000
Avail. suites: 12
0—3 bd
400—948 SqFt