Suite number:
2012 - C-04
Project:
Address:
Toronto, Ontario
Developer:
Collecdev
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
509 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,226,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.16%
Cumulative Return on Investment in Year 5
80.78%
Property Price at the End of Year 5
$1,579,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$61,300
15% on Occupancy
$183,900
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 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $809,000 |
| rent income | $9,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $203,000 |
| mortgage principal reduction | $7,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $177,000 |
| deposit interest | $6 | - | - | - | - | - | - | - | - | - | $6 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $104,000 | $101,000 | $106,000 | $111,000 | $117,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $1,214,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $245,000 | - | - | - | - | - | - | - | - | - | $245,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | $5,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $103,000 |
| mortgage payment | $31,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $583,000 |
| total expense investment | $363,000 | $71,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $1,013,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$259,340 | $29,000 | $34,000 | $39,000 | $45,000 | $50,000 | $56,000 | $62,000 | $69,000 | $75,000 | $200,000 |
| cumulative roi | $27 | $44 | $58 | $70 | $81 | $91 | $100 | $109 | $117 | $125 | $822 |
Cielo Condos
Address: Toronto, Ontario
Price Range: $1,226,000 - $4,785,000
Avail. suites: 20
1—3 bd
445—1733 SqFt