Suite number:

Suite 1013

Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1402 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,850,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.61%

Cumulative Return on Investment in Year 5

146.96%

Property Price at the End of Year 5

$2,383,000

Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$277,500
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$96,000$101,000$106,000$112,000$118,000$124,000$130,000$137,000$144,000$152,000$1,221,000
rent income-----------
mortgage principal reduction$41,000$25,000$26,000$27,000$29,000$30,000$31,000$33,000$35,000$36,000$313,000
deposit interest-----------
gst hst rebate-----------
total income return$137,000$126,000$132,000$139,000$146,000$154,000$162,000$170,000$179,000$188,000$1,534,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$93,000$93,000$93,000$93,000$93,000$93,000$93,000$93,000$93,000$93,000$926,000
total expense investment$93,000$93,000$93,000$93,000$93,000$93,000$93,000$93,000$93,000$93,000$926,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$44,000$33,000$40,000$47,000$54,000$61,000$69,000$77,000$86,000$95,000$607,000
cumulative roi$147$142$142$144$147$150$154$157$161$166$2,000
MRKT Alexandra Park
Address: Toronto, Ontario
Price Range: $1,155,000 - $1,850,000
Avail. suites: 7
1—3.5 bd
717—1402 SqFt