Suite number:

Suite 512

Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1054 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,600,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.61%

Cumulative Return on Investment in Year 5

146.96%

Property Price at the End of Year 5

$2,061,000

Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$240,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$83,000$88,000$92,000$97,000$102,000$107,000$113,000$119,000$125,000$131,000$1,056,000
rent income-----------
mortgage principal reduction$35,000$21,000$23,000$24,000$25,000$26,000$27,000$29,000$30,000$31,000$270,000
deposit interest-----------
gst hst rebate-----------
total income return$118,000$109,000$115,000$120,000$127,000$133,000$140,000$147,000$155,000$163,000$1,326,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$80,000$80,000$80,000$80,000$80,000$80,000$80,000$80,000$80,000$80,000$801,000
total expense investment$80,000$80,000$80,000$80,000$80,000$80,000$80,000$80,000$80,000$80,000$801,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$38,000$29,000$34,000$40,000$47,000$53,000$60,000$67,000$75,000$83,000$525,000
cumulative roi$147$142$142$144$147$150$154$157$161$166$2,000
MRKT Alexandra Park
Address: Toronto, Ontario
Price Range: $1,155,000 - $1,850,000
Avail. suites: 7
1—3.5 bd
717—1402 SqFt