Suite number:
PH05
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1813 sqft
Occupancy Date:
Sep 2025
Price, CAD
$3,178,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.89%
Cumulative Return on Investment in Year 5
193.91%
Property Price at the End of Year 5
$4,095,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$635,780
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 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $224,000 | $236,000 | $248,000 | $261,000 | $2,098,000 |
| rent income | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $81,000 | $85,000 | $88,000 | $92,000 | $96,000 | $801,000 |
| mortgage principal reduction | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $490,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $294,000 | $284,000 | $298,000 | $312,000 | $328,000 | $344,000 | $361,000 | $379,000 | $397,000 | $417,000 | $3,413,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $32,000 | $33,000 | $34,000 | $35,000 | $35,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $360,000 |
| mortgage payment | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,592,000 |
| total expense investment | $192,000 | $192,000 | $193,000 | $194,000 | $195,000 | $195,000 | $196,000 | $197,000 | $198,000 | $199,000 | $1,952,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $102,000 | $91,000 | $105,000 | $118,000 | $133,000 | $148,000 | $165,000 | $182,000 | $199,000 | $218,000 | $1,462,000 |
| cumulative roi | $198 | $185 | $186 | $189 | $194 | $200 | $206 | $213 | $221 | $229 | $2,000 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $774,000 - $3,179,000
Avail. suites: 17
0—3.5 bd
414—2253 SqFt