Suite number:

1905 - B-01

Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
445 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,275,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

15.94%

Cumulative Return on Investment in Year 5

75.50%

Property Price at the End of Year 5

$1,643,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$63,750
15% on Occupancy
$191,250
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$66,000$70,000$73,000$77,000$81,000$85,000$90,000$95,000$99,000$105,000$841,000
rent income$8,000$11,000$11,000$12,000$12,000$13,000$13,000$14,000$14,000$15,000$122,000
mortgage principal reduction$12,000$16,000$17,000$18,000$19,000$20,000$21,000$22,000$23,000$24,000$190,000
deposit interest$13---------$13
gst hst rebate$24,000---------$24,000
total income return$110,000$97,000$102,000$107,000$112,000$118,000$124,000$130,000$137,000$143,000$1,178,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$255,000---------$255,000
remaining balance payment-----------
closing cost$84,000---------$84,000
operating expense$7,000$9,000$9,000$9,000$9,000$10,000$10,000$10,000$10,000$10,000$93,000
mortgage payment$48,000$64,000$64,000$64,000$64,000$64,000$64,000$64,000$64,000$64,000$623,000
total expense investment$394,000$73,000$73,000$73,000$73,000$73,000$74,000$74,000$74,000$74,000$1,055,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$284,223$24,000$29,000$34,000$39,000$44,000$50,000$56,000$62,000$69,000$123,000
cumulative roi$27$42$55$66$75$84$92$100$107$114$762
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt