Suite number:
1D2-A
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
632 sqft
Occupancy Date:
Jul 2026
Price, CAD
$999,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.83%
Cumulative Return on Investment in Year 5
88.70%
Property Price at the End of Year 5
$1,288,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$50,000
5% in 365 days
$50,000
6% on Occupancy
$59,999
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $660,000 |
| rent income | - | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $234,000 |
| mortgage principal reduction | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $134,000 |
| deposit interest | $2,000 | $78 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $110,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $125,000 | $131,000 | $1,054,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | $110,000 | - | - | - | - | - | - | - | - | $160,000 |
| remaining balance payment | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | $73,000 | - | - | - | - | - | - | - | - | $73,000 |
| operating expense | - | $9,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $101,000 |
| mortgage payment | - | $46,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $447,000 |
| total expense investment | $50,000 | $279,000 | $61,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $62,000 | $821,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$168,479 | $33,000 | $37,000 | $42,000 | $47,000 | $52,000 | $57,000 | $63,000 | $68,000 | $234,000 |
| cumulative roi | $109 | $48 | $63 | $77 | $89 | $100 | $111 | $121 | $131 | $141 | $989 |
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt