Suite number:

2-B

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

18.15%

Cumulative Return on Investment in Year 5

84.63%

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
11% on Occupancy
$120,450
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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-$20,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$29,000$219,000
mortgage principal reduction-$14,000$14,000$15,000$16,000$16,000$17,000$18,000$19,000$20,000$148,000
deposit interest$9---------$9
gst hst rebate-$24,000--------$24,000
total income return$57,000$118,000$99,000$103,000$109,000$114,000$120,000$125,000$132,000$138,000$1,114,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$175,000---------$175,000
remaining balance payment$44,000---------$44,000
closing cost$77,000---------$77,000
operating expense-$11,000$11,000$12,000$12,000$12,000$12,000$13,000$13,000$13,000$109,000
mortgage payment-$55,000$55,000$55,000$55,000$55,000$55,000$55,000$55,000$55,000$494,000
total expense investment$296,000$66,000$66,000$66,000$67,000$67,000$67,000$67,000$68,000$68,000$898,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$239,463$52,000$32,000$37,000$42,000$47,000$52,000$58,000$64,000$70,000$216,000
cumulative roi$19$46$60$73$85$95$105$114$123$132$853
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt