Suite number:
PH02
Project:
Address:
Toronto C10, Ontario
Developer:
Tribute Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1176 sqft
Occupancy Date:
Dec 2024
Price, CAD
$1,951,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.49%
Cumulative Return on Investment in Year 5
86.55%
Property Price at the End of Year 5
$2,513,000
Deposit Schedule
$5 at Signing
Total up to 11% in 10269 days
$214,610
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 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $145,000 | $152,000 | $160,000 | $1,288,000 |
| rent income | $38,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $498,000 |
| mortgage principal reduction | $23,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $308,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $186,000 | $176,000 | $184,000 | $193,000 | $203,000 | $213,000 | $223,000 | $234,000 | $246,000 | $258,000 | $2,117,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $215,000 | - | - | - | - | - | - | - | - | - | $215,000 |
| remaining balance payment | $176,000 | - | - | - | - | - | - | - | - | - | $176,000 |
| closing cost | $110,000 | - | - | - | - | - | - | - | - | - | $110,000 |
| operating expense | $16,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $206,000 |
| mortgage payment | $87,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $941,000 |
| total expense investment | $604,000 | $113,000 | $114,000 | $115,000 | $115,000 | $116,000 | $117,000 | $117,000 | $118,000 | $119,000 | $1,647,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$417,634 | $62,000 | $70,000 | $79,000 | $88,000 | $97,000 | $107,000 | $117,000 | $128,000 | $139,000 | $469,000 |
| cumulative roi | $26 | $45 | $60 | $74 | $87 | $98 | $110 | $120 | $131 | $142 | $892 |
Y&S Condos
Address: Toronto C10, Ontario
Price Range: $1,182,000 - $1,999,000
Avail. suites: 10
2—3 bd
782—1224 SqFt