Suite number:
2K
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
726 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,184,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.52%
Cumulative Return on Investment in Year 5
105.16%
Property Price at the End of Year 5
$1,525,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$59,200
5% in 270 days
$59,200
5% on Occupancy
$59,200
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 | $61,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $781,000 |
| rent income | - | - | $7,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $178,000 |
| mortgage principal reduction | - | - | $5,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $125,000 |
| deposit interest | $6,000 | $12,000 | $6,000 | - | - | - | - | - | - | - | $24,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $68,000 | $77,000 | $110,000 | $108,000 | $113,000 | $119,000 | $125,000 | $131,000 | $138,000 | $144,000 | $1,133,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $118,000 | $59,000 | - | - | - | - | - | - | - | - | $178,000 |
| remaining balance payment | - | - | $59,000 | - | - | - | - | - | - | - | $59,000 |
| closing cost | - | - | $81,000 | - | - | - | - | - | - | - | $81,000 |
| operating expense | - | - | $4,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $91,000 |
| mortgage payment | - | - | $20,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $435,000 |
| total expense investment | $118,000 | $59,000 | $164,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $73,000 | $843,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$50,869 | $18,000 | -$53,807 | $37,000 | $42,000 | $48,000 | $53,000 | $59,000 | $65,000 | $72,000 | $289,000 |
| cumulative roi | $57 | $81 | $81 | $94 | $105 | $115 | $124 | $133 | $142 | $150 | $1,000 |
Queen Church Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,377,000
Avail. suites: 12
0—3 bd
412—814 SqFt