Suite number:
2C
Project:
Address:
Toronto C08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
655 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,075,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.53%
Cumulative Return on Investment in Year 5
105.47%
Property Price at the End of Year 5
$1,385,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$53,750
5% in 270 days
$53,750
5% on Occupancy
$53,750
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 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $709,000 |
| rent income | - | - | $8,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $163,000 |
| mortgage principal reduction | - | - | $6,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $119,000 |
| deposit interest | $6,000 | $11,000 | $4,000 | - | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $61,000 | $70,000 | $104,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $1,037,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $108,000 | $54,000 | - | - | - | - | - | - | - | - | $161,000 |
| remaining balance payment | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| closing cost | - | - | $75,000 | - | - | - | - | - | - | - | $75,000 |
| operating expense | - | - | $4,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $86,000 |
| mortgage payment | - | - | $22,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $388,000 |
| total expense investment | $108,000 | $54,000 | $155,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $763,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,193 | $16,000 | -$50,885 | $36,000 | $40,000 | $45,000 | $50,000 | $55,000 | $61,000 | $67,000 | $274,000 |
| cumulative roi | $57 | $81 | $80 | $94 | $105 | $116 | $125 | $135 | $143 | $152 | $1,000 |
Queen Church Condos
Address: Toronto C08, Ontario
Price Range: $699,000 - $1,357,000
Avail. suites: 11
0—3 bd
412—814 SqFt