Suite number:
1806 - G5-T
Project:
Address:
Toronto, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
899 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,640,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.95%
Cumulative Return on Investment in Year 5
83.59%
Property Price at the End of Year 5
$2,113,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$82,000
15% on Occupancy
$246,000
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 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $1,082,000 |
| rent income | $18,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $363,000 |
| mortgage principal reduction | $12,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $240,000 |
| deposit interest | $3 | - | - | - | - | - | - | - | - | - | $3 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $139,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $210,000 | $1,709,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $328,000 | - | - | - | - | - | - | - | - | - | $328,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | $9,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $162,000 |
| mortgage payment | $48,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $787,000 |
| total expense investment | $484,000 | $98,000 | $98,000 | $98,000 | $99,000 | $99,000 | $99,000 | $100,000 | $100,000 | $101,000 | $1,376,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$344,824 | $45,000 | $52,000 | $59,000 | $66,000 | $74,000 | $82,000 | $91,000 | $100,000 | $109,000 | $333,000 |
| cumulative roi | $26 | $44 | $59 | $72 | $84 | $94 | $105 | $114 | $124 | $134 | $856 |
NorthCore Condos
Address: Toronto, Ontario
Price Range: $504,000 - $1,692,000
Avail. suites: 14
0—3 bd
333—1026 SqFt