Suite number:
2209 (North Tower)
Project:
Address:
Toronto C15, Ontario
Developer:
Concord Adex
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
325 sqft
Occupancy Date:
Jan 2026
Price, CAD
$589,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.72%
Cumulative Return on Investment in Year 5
82.16%
Property Price at the End of Year 5
$759,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$29,470
2.5% in 365 days
$14,735
7.5% on Occupancy
$44,205
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | - | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $60,000 |
| mortgage principal reduction | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $81,000 |
| deposit interest | $2,000 | $252 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $32,000 | $68,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $555,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $29,000 | $59,000 | - | - | - | - | - | - | - | - | $88,000 |
| remaining balance payment | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| closing cost | - | $56,000 | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | $4,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $50,000 |
| mortgage payment | - | $24,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $253,000 |
| total expense investment | $29,000 | $172,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $477,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$104,457 | $14,000 | $16,000 | $18,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $78,000 |
| cumulative roi | $109 | $49 | $62 | $73 | $82 | $91 | $99 | $106 | $113 | $120 | $903 |
King's Landing
Address: Toronto C15, Ontario
Price Range: $545,000 - $1,513,000
Avail. suites: 35
0—3 bd
325—1238 SqFt