Suite number:

3001 - 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
$2,504,000
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

80.22%

Property Price at the End of Year 5

$3,226,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$125,200
15% on Occupancy
$375,600
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$130,000$137,000$144,000$152,000$159,000$168,000$176,000$186,000$195,000$205,000$1,653,000
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$374,000
deposit interest$25---------$25
gst hst rebate$24,000---------$24,000
total income return$206,000$209,000$219,000$230,000$242,000$254,000$266,000$279,000$293,000$308,000$2,506,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$501,000---------$501,000
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$125,000$125,000$125,000$125,000$125,000$125,000$125,000$125,000$125,000$1,223,000
total expense investment$749,000$147,000$147,000$147,000$148,000$148,000$149,000$150,000$150,000$151,000$2,086,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$543,245$62,000$72,000$83,000$94,000$105,000$117,000$130,000$143,000$157,000$420,000
cumulative roi$25$42$57$69$80$90$100$109$118$126$817
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt