Suite number:
206 (Premier Collection)
Project:
Address:
Toronto, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
558 sqft
Occupancy Date:
Dec 2026
Price, CAD
$824,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.13%
Cumulative Return on Investment in Year 5
86.36%
Property Price at the End of Year 5
$1,063,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$41,245
5% in 240 days
$41,245
5% in 299 days
$41,245
5% on Occupancy
$41,245
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 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $544,000 |
| rent income | - | $8,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $132,000 |
| mortgage principal reduction | - | $6,000 | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $105,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $85,000 | $71,000 | $75,000 | $79,000 | $82,000 | $87,000 | $91,000 | $95,000 | $100,000 | $810,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $124,000 | $41,000 | - | - | - | - | - | - | - | - | $165,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $66,000 | - | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $78,000 |
| mortgage payment | - | $24,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $355,000 |
| total expense investment | $124,000 | $137,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $664,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$78,773 | -$51,784 | $22,000 | $25,000 | $28,000 | $32,000 | $36,000 | $40,000 | $44,000 | $49,000 | $146,000 |
| cumulative roi | $36 | $50 | $64 | $76 | $86 | $96 | $105 | $113 | $121 | $129 | $877 |
Craft Residences
Address: Toronto, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1301 SqFt