Suite number:
2-D
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
723 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,160,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.16%
Cumulative Return on Investment in Year 5
84.40%
Property Price at the End of Year 5
$1,494,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$58,000
11% on Occupancy
$127,600
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 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $766,000 |
| rent income | - | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $225,000 |
| mortgage principal reduction | - | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $157,000 |
| deposit interest | $10 | - | - | - | - | - | - | - | - | - | $10 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $60,000 | $123,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $1,172,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $186,000 | - | - | - | - | - | - | - | - | - | $186,000 |
| remaining balance payment | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| closing cost | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $113,000 |
| mortgage payment | - | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $523,000 |
| total expense investment | $312,000 | $70,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $71,000 | $72,000 | $947,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$251,692 | $53,000 | $34,000 | $39,000 | $44,000 | $49,000 | $55,000 | $61,000 | $67,000 | $74,000 | $225,000 |
| cumulative roi | $19 | $45 | $60 | $73 | $84 | $95 | $105 | $114 | $123 | $132 | $850 |
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt