Suite number:
2111 - 1F
Project:
Address:
Toronto, Ontario
Developer:
Graywood Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
486 sqft
Occupancy Date:
Jan 2026
Price, CAD
$779,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.12%
Cumulative Return on Investment in Year 5
78.80%
Property Price at the End of Year 5
$1,005,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$19,498
2.5% in 90 days
$19,498
15% on Occupancy
$116,985
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $515,000 |
| rent income | $8,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $134,000 |
| mortgage principal reduction | $7,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $117,000 |
| deposit interest | $4 | - | - | - | - | - | - | - | - | - | $4 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $80,000 | $64,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $789,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $156,000 | - | - | - | - | - | - | - | - | - | $156,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $75,000 |
| mortgage payment | $29,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $381,000 |
| total expense investment | $255,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $676,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$175,022 | $18,000 | $21,000 | $24,000 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $113,000 |
| cumulative roi | $29 | $45 | $58 | $69 | $79 | $88 | $97 | $105 | $113 | $121 | $804 |
The Goode Condos
Address: Toronto, Ontario
Price Range: $478,000 - $1,780,000
Avail. suites: 24
0—15 bd
263—1179 SqFt