Suite number:
2-B
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
703 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,095,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.39%
Cumulative Return on Investment in Year 5
86.11%
Property Price at the End of Year 5
$1,411,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$54,750
5% in 365 days
$54,750
6% on Occupancy
$65,700
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 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $723,000 |
| rent income | - | $19,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $217,000 |
| mortgage principal reduction | - | $12,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $146,000 |
| deposit interest | $3,000 | $86 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $59,000 | $115,000 | $98,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $132,000 | $138,000 | $1,113,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $120,000 | - | - | - | - | - | - | - | - | $175,000 |
| remaining balance payment | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| closing cost | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $107,000 |
| mortgage payment | - | $50,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $489,000 |
| total expense investment | $55,000 | $302,000 | $66,000 | $66,000 | $67,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $893,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$186,756 | $32,000 | $37,000 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $220,000 |
| cumulative roi | $109 | $47 | $62 | $75 | $86 | $97 | $106 | $116 | $125 | $134 | $956 |
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt