Suite number:
2G
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
684 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,318,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.44%
Cumulative Return on Investment in Year 5
104.21%
Property Price at the End of Year 5
$1,698,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$65,900
5% in 270 days
$65,900
5% on Occupancy
$65,900
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 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $870,000 |
| rent income | - | - | $7,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $168,000 |
| mortgage principal reduction | - | - | $5,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $139,000 |
| deposit interest | $7,000 | $14,000 | $7,000 | - | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $75,000 | $86,000 | $118,000 | $117,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $156,000 | $1,228,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $132,000 | $66,000 | - | - | - | - | - | - | - | - | $198,000 |
| remaining balance payment | - | - | $66,000 | - | - | - | - | - | - | - | $66,000 |
| closing cost | - | - | $86,000 | - | - | - | - | - | - | - | $86,000 |
| operating expense | - | - | $4,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $90,000 |
| mortgage payment | - | - | $22,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $484,000 |
| total expense investment | $132,000 | $66,000 | $178,000 | $78,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $924,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$56,626 | $20,000 | -$59,577 | $39,000 | $45,000 | $50,000 | $56,000 | $63,000 | $70,000 | $77,000 | $304,000 |
| cumulative roi | $57 | $81 | $81 | $94 | $104 | $114 | $122 | $131 | $139 | $146 | $1,000 |
Queen Church Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,377,000
Avail. suites: 12
0—3 bd
412—814 SqFt