Suite number:
PH01
Project:
Address:
Toronto C10, Ontario
Developer:
Tribute Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1027 sqft
Occupancy Date:
Dec 2024
Price, CAD
$1,702,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.39%
Cumulative Return on Investment in Year 5
86.50%
Property Price at the End of Year 5
$2,193,000
Deposit Schedule
$5 at Signing
Total up to 11% in 10269 days
$187,220
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 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $140,000 | $1,123,000 |
| rent income | $33,000 | $37,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $434,000 |
| mortgage principal reduction | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $268,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $165,000 | $153,000 | $161,000 | $169,000 | $177,000 | $186,000 | $195,000 | $204,000 | $214,000 | $225,000 | $1,850,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $187,000 | - | - | - | - | - | - | - | - | - | $187,000 |
| remaining balance payment | $153,000 | - | - | - | - | - | - | - | - | - | $153,000 |
| closing cost | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| operating expense | $14,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $180,000 |
| mortgage payment | $76,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $821,000 |
| total expense investment | $531,000 | $99,000 | $99,000 | $100,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $104,000 | $1,441,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$365,322 | $54,000 | $61,000 | $69,000 | $77,000 | $85,000 | $93,000 | $102,000 | $111,000 | $121,000 | $409,000 |
| cumulative roi | $27 | $45 | $60 | $74 | $87 | $98 | $109 | $120 | $131 | $141 | $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