Suite number:
3A
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
814 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,377,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.21%
Cumulative Return on Investment in Year 5
107.56%
Property Price at the End of Year 5
$1,774,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$68,850
5% in 270 days
$68,850
5% on Occupancy
$68,850
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 | $71,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $909,000 |
| rent income | - | - | $9,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $239,000 |
| mortgage principal reduction | - | - | $6,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $146,000 |
| deposit interest | $7,000 | $14,000 | $7,000 | - | - | - | - | - | - | - | $28,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $79,000 | $90,000 | $125,000 | $129,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $1,346,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $138,000 | $69,000 | - | - | - | - | - | - | - | - | $207,000 |
| remaining balance payment | - | - | $69,000 | - | - | - | - | - | - | - | $69,000 |
| closing cost | - | - | $89,000 | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | - | $5,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $107,000 |
| mortgage payment | - | - | $23,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $506,000 |
| total expense investment | $138,000 | $69,000 | $185,000 | $83,000 | $83,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $976,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,161 | $21,000 | -$59,788 | $47,000 | $53,000 | $59,000 | $66,000 | $73,000 | $81,000 | $88,000 | $370,000 |
| cumulative roi | $57 | $81 | $81 | $95 | $108 | $118 | $129 | $138 | $148 | $157 | $1,000 |
Queen Church Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,377,000
Avail. suites: 12
0—3 bd
412—814 SqFt