Suite number:
3101 - I-02
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1104 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,514,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.37%
Cumulative Return on Investment in Year 5
80.17%
Property Price at the End of Year 5
$3,239,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$125,700
15% on Occupancy
$377,100
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 | $130,000 | $138,000 | $145,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $196,000 | $206,000 | $1,659,000 |
| rent income | $29,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $455,000 |
| mortgage principal reduction | $23,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $376,000 |
| deposit interest | $25 | - | - | - | - | - | - | - | - | - | $25 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $206,000 | $209,000 | $220,000 | $231,000 | $242,000 | $254,000 | $267,000 | $280,000 | $294,000 | $309,000 | $2,514,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $503,000 | - | - | - | - | - | - | - | - | - | $503,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $139,000 | - | - | - | - | - | - | - | - | - | $139,000 |
| operating expense | $16,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $224,000 |
| mortgage payment | $94,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $1,227,000 |
| total expense investment | $752,000 | $147,000 | $148,000 | $148,000 | $149,000 | $149,000 | $150,000 | $150,000 | $151,000 | $151,000 | $2,094,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$545,533 | $62,000 | $72,000 | $83,000 | $94,000 | $105,000 | $117,000 | $130,000 | $144,000 | $158,000 | $420,000 |
| cumulative roi | $25 | $42 | $57 | $69 | $80 | $90 | $100 | $109 | $118 | $126 | $816 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt