Suite number:
Suite 1013
Project:
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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