Suite number:
1BR 528 (Terrace)
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
528 sqft
Occupancy Date:
Jun 2026
Price, CAD
$939,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.72%
Cumulative Return on Investment in Year 5
79.67%
Property Price at the End of Year 5
$1,211,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$46,995
2.5% in 120 days
$23,498
7.5% on Occupancy
$70,493
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 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $620,000 |
| rent income | $4,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $138,000 |
| mortgage principal reduction | $4,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $133,000 |
| deposit interest | $409 | - | - | - | - | - | - | - | - | - | $409 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $81,000 | $76,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $112,000 | $915,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $141,000 | - | - | - | - | - | - | - | - | - | $141,000 |
| remaining balance payment | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| closing cost | $71,000 | - | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $85,000 |
| mortgage payment | $16,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $439,000 |
| total expense investment | $277,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $784,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$196,444 | $20,000 | $24,000 | $28,000 | $32,000 | $36,000 | $40,000 | $45,000 | $50,000 | $55,000 | $132,000 |
| cumulative roi | $29 | $45 | $58 | $70 | $80 | $89 | $97 | $106 | $113 | $121 | $807 |