Suite number:
2R+D (Signature Collection)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1567 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,255,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.95%
Cumulative Return on Investment in Year 5
149.56%
Property Price at the End of Year 5
$2,905,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$338,250
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 | $117,000 | $123,000 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $1,488,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $30,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $351,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $171,000 | $153,000 | $160,000 | $169,000 | $177,000 | $186,000 | $196,000 | $206,000 | $217,000 | $228,000 | $1,864,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $1,129,000 |
| total expense investment | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $1,129,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $58,000 | $40,000 | $48,000 | $56,000 | $64,000 | $74,000 | $83,000 | $93,000 | $104,000 | $115,000 | $734,000 |
| cumulative roi | $165 | $150 | $147 | $148 | $150 | $152 | $155 | $159 | $162 | $166 | $2,000 |
Edenbridge on The Kingsway
Address: Toronto, Ontario
Price Range: $2,180,000 - $2,555,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt