Suite number:
1 BR 474 (Balcony)
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
474 sqft
Occupancy Date:
Jun 2026
Price, CAD
$790,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.56%
Cumulative Return on Investment in Year 5
79.94%
Property Price at the End of Year 5
$1,019,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$39,545
2.5% in 120 days
$19,773
7.5% on Occupancy
$59,318
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 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $522,000 |
| rent income | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $124,000 |
| mortgage principal reduction | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $112,000 |
| deposit interest | $344 | - | - | - | - | - | - | - | - | - | $344 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $72,000 | $64,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $782,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $119,000 | - | - | - | - | - | - | - | - | - | $119,000 |
| remaining balance payment | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $2,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $75,000 |
| mortgage payment | $13,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $370,000 |
| total expense investment | $239,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $668,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$166,673 | $17,000 | $20,000 | $24,000 | $27,000 | $31,000 | $34,000 | $38,000 | $42,000 | $47,000 | $114,000 |
| cumulative roi | $30 | $45 | $59 | $70 | $80 | $89 | $98 | $106 | $114 | $122 | $812 |