Suite number:
1814 - 1H - B
Project:
Address:
Toronto, Ontario
Developer:
Graywood Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
508 sqft
Occupancy Date:
Jan 2026
Price, CAD
$742,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.66%
Cumulative Return on Investment in Year 5
81.14%
Property Price at the End of Year 5
$957,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$18,573
2.5% in 90 days
$18,573
5% in 210 days
$37,145
10% on Occupancy
$74,290
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 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $490,000 |
| rent income | $5,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $134,000 |
| mortgage principal reduction | $4,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $106,000 |
| deposit interest | $746 | - | - | - | - | - | - | - | - | - | $746 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $72,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $755,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $149,000 | - | - | - | - | - | - | - | - | - | $149,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $63,000 | - | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $73,000 |
| mortgage payment | $16,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $350,000 |
| total expense investment | $230,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $635,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$158,220 | $18,000 | $21,000 | $24,000 | $27,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $120,000 |
| cumulative roi | $30 | $46 | $59 | $71 | $81 | $91 | $100 | $108 | $117 | $125 | $827 |
The Goode Condos
Address: Toronto, Ontario
Price Range: $478,000 - $1,780,000
Avail. suites: 24
0—15 bd
263—1179 SqFt