Suite number:
306 (Lakeside Collection)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1741 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,590,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.58%
Cumulative Return on Investment in Year 5
146.44%
Property Price at the End of Year 5
$3,337,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$388,500
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 | $134,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $1,709,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $54,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $433,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $188,000 | $176,000 | $185,000 | $195,000 | $205,000 | $215,000 | $226,000 | $238,000 | $250,000 | $263,000 | $2,143,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $1,297,000 |
| total expense investment | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $1,297,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $59,000 | $47,000 | $56,000 | $65,000 | $75,000 | $86,000 | $97,000 | $108,000 | $121,000 | $133,000 | $846,000 |
| cumulative roi | $145 | $141 | $141 | $144 | $146 | $150 | $153 | $157 | $161 | $165 | $2,000 |
Aqualuna Condos
Address: Toronto, Ontario
Price Range: $1,095,000 - $4,950,000
Avail. suites: 15
1—3.5 bd
802—4622 SqFt