Suite number:
PH- 08
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
2253 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,639,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
52.12%
Cumulative Return on Investment in Year 5
242.31%
Property Price at the End of Year 5
$3,401,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$527,980
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 | $137,000 | $144,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $196,000 | $206,000 | $217,000 | $1,742,000 |
| rent income | $82,000 | $85,000 | $89,000 | $93,000 | $97,000 | $101,000 | $105,000 | $110,000 | $115,000 | $119,000 | $996,000 |
| mortgage principal reduction | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $407,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $275,000 | $264,000 | $277,000 | $290,000 | $304,000 | $319,000 | $335,000 | $351,000 | $368,000 | $386,000 | $3,169,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $41,000 | $42,000 | $43,000 | $44,000 | $45,000 | $403,000 |
| mortgage payment | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $1,322,000 |
| total expense investment | $168,000 | $169,000 | $170,000 | $171,000 | $172,000 | $173,000 | $174,000 | $175,000 | $176,000 | $177,000 | $1,725,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $107,000 | $95,000 | $107,000 | $119,000 | $132,000 | $146,000 | $161,000 | $176,000 | $192,000 | $209,000 | $1,444,000 |
| cumulative roi | $243 | $228 | $229 | $234 | $242 | $252 | $262 | $274 | $287 | $301 | $3,000 |
Leaside Common
Address: Toronto C10, Ontario
Price Range: $774,000 - $3,179,000
Avail. suites: 17
0—3.5 bd
414—2253 SqFt