Suite number:
412 (Premier Collection)
Project:
Address:
Toronto, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
766 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,209,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.16%
Cumulative Return on Investment in Year 5
89.02%
Property Price at the End of Year 5
$1,559,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$60,495
5% in 240 days
$60,495
5% in 299 days
$60,495
5% on Occupancy
$60,495
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 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $798,000 |
| rent income | - | $13,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $226,000 |
| mortgage principal reduction | - | $9,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $154,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $115,000 | $108,000 | $113,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $1,209,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $181,000 | $60,000 | - | - | - | - | - | - | - | - | $242,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | $7,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $113,000 |
| mortgage payment | - | $35,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $520,000 |
| total expense investment | $181,000 | $185,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $957,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$115,538 | -$69,575 | $35,000 | $40,000 | $45,000 | $51,000 | $57,000 | $63,000 | $70,000 | $76,000 | $253,000 |
| cumulative roi | $36 | $49 | $64 | $78 | $89 | $99 | $109 | $119 | $128 | $137 | $908 |
Craft Residences
Address: Toronto, Ontario
Price Range: $800,000 - $1,930,000
Avail. suites: 17
0—3.5 bd
411—1301 SqFt