Suite number:
1107
Project:
Address:
Toronto, Ontario
Developer:
Lash Group of Companies
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
956 sqft
Occupancy Date:
Jan 2026
Price, CAD
$958,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.83%
Cumulative Return on Investment in Year 5
95.58%
Property Price at the End of Year 5
$1,235,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$47,950
10% on Occupancy
$95,899
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 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $633,000 |
| rent income | $25,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $394,000 |
| mortgage principal reduction | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $143,000 |
| deposit interest | $406 | - | - | - | - | - | - | - | - | - | $406 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $108,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $138,000 | $145,000 | $1,195,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $144,000 | - | - | - | - | - | - | - | - | - | $144,000 |
| remaining balance payment | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| closing cost | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
| operating expense | $9,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $136,000 |
| mortgage payment | $36,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $468,000 |
| total expense investment | $309,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $63,000 | $868,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$201,016 | $38,000 | $43,000 | $48,000 | $53,000 | $58,000 | $63,000 | $69,000 | $75,000 | $81,000 | $327,000 |
| cumulative roi | $29 | $48 | $65 | $81 | $96 | $110 | $125 | $140 | $155 | $170 | $1,000 |
Four Me Condos
Address: Toronto, Ontario
Price Range: $702,000 - $1,009,000
Avail. suites: 64
1—3 bd
474—1010 SqFt