Suite number:
1109 - 3A
Project:
Address:
Toronto, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
820 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,329,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.38%
Cumulative Return on Investment in Year 5
86.23%
Property Price at the End of Year 5
$1,713,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$66,495
10% on Occupancy
$132,990
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 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $878,000 |
| rent income | $12,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $324,000 |
| mortgage principal reduction | $7,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $190,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $113,000 | $119,000 | $124,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $174,000 | $1,418,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $199,000 | - | - | - | - | - | - | - | - | - | $199,000 |
| remaining balance payment | $66,000 | - | - | - | - | - | - | - | - | - | $66,000 |
| closing cost | $87,000 | - | - | - | - | - | - | - | - | - | $87,000 |
| operating expense | $6,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $139,000 |
| mortgage payment | $28,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $627,000 |
| total expense investment | $386,000 | $80,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $82,000 | $83,000 | $1,118,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$272,554 | $39,000 | $44,000 | $50,000 | $56,000 | $62,000 | $69,000 | $76,000 | $84,000 | $92,000 | $300,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $86 | $97 | $108 | $119 | $129 | $139 | $886 |
908 St. Clair
Address: Toronto, Ontario
Price Range: $890,000 - $1,330,000
Avail. suites: 10
1—3.5 bd
460—2013 SqFt