Suite number:
1203
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
2522 sqft
Occupancy Date:
Jan 2025
Price, CAD
$4,950,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.58%
Cumulative Return on Investment in Year 5
146.44%
Property Price at the End of Year 5
$6,377,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$742,500
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 | $257,000 | $271,000 | $285,000 | $300,000 | $315,000 | $332,000 | $349,000 | $367,000 | $386,000 | $406,000 | $3,267,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $103,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $828,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $360,000 | $337,000 | $354,000 | $372,000 | $391,000 | $412,000 | $433,000 | $455,000 | $478,000 | $503,000 | $4,095,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $2,479,000 |
| total expense investment | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $2,479,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $112,000 | $89,000 | $106,000 | $124,000 | $144,000 | $164,000 | $185,000 | $207,000 | $230,000 | $255,000 | $1,616,000 |
| cumulative roi | $145 | $141 | $141 | $144 | $146 | $150 | $153 | $157 | $161 | $165 | $2,000 |
Aqualuna Condos
Address: Toronto, Ontario
Price Range: $1,095,000 - $4,950,000
Avail. suites: 15
1—3.5 bd
802—4622 SqFt