Suite number:
307 (Signature Collection)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1535 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,290,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.42%
Cumulative Return on Investment in Year 5
142.89%
Property Price at the End of Year 5
$2,951,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$343,500
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 | $119,000 | $125,000 | $132,000 | $139,000 | $146,000 | $153,000 | $161,000 | $170,000 | $179,000 | $188,000 | $1,512,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $31,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $357,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $150,000 | $155,000 | $163,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $220,000 | $231,000 | $1,869,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $1,147,000 |
| total expense investment | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $1,147,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $35,000 | $40,000 | $48,000 | $57,000 | $65,000 | $75,000 | $84,000 | $95,000 | $105,000 | $117,000 | $722,000 |
| cumulative roi | $131 | $133 | $136 | $139 | $143 | $147 | $150 | $154 | $159 | $163 | $1,000 |
Edenbridge on The Kingsway
Address: Toronto, Ontario
Price Range: $2,180,000 - $2,555,000
Avail. suites: 14
1—2.5 bd
637—2379 SqFt