Suite number:
3108 - I-03
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1113 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,644,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.29%
Cumulative Return on Investment in Year 5
79.74%
Property Price at the End of Year 5
$3,406,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$132,200
15% on Occupancy
$396,600
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 | $137,000 | $145,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $196,000 | $206,000 | $217,000 | $1,745,000 |
| rent income | $29,000 | $40,000 | $42,000 | $44,000 | $46,000 | $47,000 | $50,000 | $52,000 | $54,000 | $56,000 | $459,000 |
| mortgage principal reduction | $24,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $395,000 |
| deposit interest | $27 | - | - | - | - | - | - | - | - | - | $27 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $215,000 | $219,000 | $229,000 | $241,000 | $253,000 | $265,000 | $279,000 | $293,000 | $307,000 | $323,000 | $2,623,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $529,000 | - | - | - | - | - | - | - | - | - | $529,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $146,000 | - | - | - | - | - | - | - | - | - | $146,000 |
| operating expense | $16,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $230,000 |
| mortgage payment | $99,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $1,291,000 |
| total expense investment | $790,000 | $154,000 | $155,000 | $155,000 | $156,000 | $156,000 | $157,000 | $157,000 | $158,000 | $158,000 | $2,195,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$575,115 | $65,000 | $75,000 | $86,000 | $97,000 | $109,000 | $122,000 | $135,000 | $149,000 | $164,000 | $428,000 |
| cumulative roi | $25 | $42 | $56 | $69 | $80 | $90 | $99 | $108 | $117 | $125 | $811 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt