Suite number:
1102 - E1
Project:
Address:
Toronto, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
613 sqft
Occupancy Date:
Mar 2026
Price, CAD
$898,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.21%
Cumulative Return on Investment in Year 5
82.79%
Property Price at the End of Year 5
$1,157,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$44,900
15% on Occupancy
$134,700
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 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $593,000 |
| rent income | $10,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $206,000 |
| mortgage principal reduction | $6,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $131,000 |
| deposit interest | $2 | - | - | - | - | - | - | - | - | - | $2 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $87,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $954,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $180,000 | - | - | - | - | - | - | - | - | - | $180,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| operating expense | $5,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $100,000 |
| mortgage payment | $26,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $431,000 |
| total expense investment | $281,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $780,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$193,328 | $24,000 | $28,000 | $32,000 | $36,000 | $40,000 | $45,000 | $49,000 | $54,000 | $60,000 | $175,000 |
| cumulative roi | $29 | $45 | $59 | $72 | $83 | $93 | $103 | $113 | $122 | $131 | $850 |
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 14
0—3 bd
333—1026 SqFt