Suite number:
PH02
Project:
Address:
Toronto C10, Ontario
Developer:
Tribute Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1176 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,951,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.55%
Cumulative Return on Investment in Year 5
86.05%
Property Price at the End of Year 5
$2,513,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$97,550
6% on Occupancy
$117,060
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 | $24,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $475,000 |
| mortgage principal reduction | $14,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $285,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $165,000 | $174,000 | $182,000 | $191,000 | $201,000 | $210,000 | $221,000 | $232,000 | $243,000 | $255,000 | $2,074,000 |
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 | $111,000 | - | - | - | - | - | - | - | - | - | $111,000 |
| operating expense | $10,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $191,000 |
| mortgage payment | $57,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $936,000 |
| total expense investment | $569,000 | $116,000 | $116,000 | $117,000 | $117,000 | $118,000 | $118,000 | $119,000 | $119,000 | $120,000 | $1,629,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$404,158 | $58,000 | $66,000 | $74,000 | $83,000 | $93,000 | $103,000 | $113,000 | $124,000 | $136,000 | $445,000 |
| cumulative roi | $26 | $45 | $60 | $74 | $86 | $98 | $108 | $119 | $129 | $140 | $884 |
Y&S Condos
Address: Toronto C10, Ontario
Price Range: $1,182,000 - $1,999,000
Avail. suites: 10
2—3 bd
782—1224 SqFt