Suite number:
2R
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
929 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,450,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.26%
Cumulative Return on Investment in Year 5
97.02%
Property Price at the End of Year 5
$1,868,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$72,500
5% in 365 days
$72,500
5% on Occupancy
$72,500
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 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $108,000 | $113,000 | $119,000 | $957,000 |
| rent income | - | - | $20,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $243,000 |
| mortgage principal reduction | - | - | $13,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $25,000 | $164,000 |
| deposit interest | $4,000 | $11,000 | $2,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $79,000 | $91,000 | $143,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $180,000 | $1,404,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $73,000 | $73,000 | $73,000 | - | - | - | - | - | - | - | $218,000 |
| remaining balance payment | - | - | $73,000 | - | - | - | - | - | - | - | $73,000 |
| closing cost | - | - | $91,000 | - | - | - | - | - | - | - | $91,000 |
| operating expense | - | - | $12,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $131,000 |
| mortgage payment | - | - | $54,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $563,000 |
| total expense investment | $73,000 | $73,000 | $303,000 | $89,000 | $89,000 | $89,000 | $90,000 | $90,000 | $90,000 | $91,000 | $1,075,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | $18,000 | -$159,832 | $46,000 | $52,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $329,000 |
| cumulative roi | $109 | $117 | $72 | $85 | $97 | $107 | $117 | $126 | $135 | $143 | $1,000 |
6080 Yonge Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,560,000
Avail. suites: 13
0—3 bd
328—1546 SqFt