Suite number:
2H+D-I
Project:
Address:
Toronto C07, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
749 sqft
Occupancy Date:
Jan 2028
Price, CAD
$975,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.43%
Cumulative Return on Investment in Year 5
114.51%
Property Price at the End of Year 5
$1,256,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$48,750
5% in 365 days
$48,750
5% on Occupancy
$48,750
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 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $643,000 |
| rent income | - | - | - | $18,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $170,000 |
| mortgage principal reduction | - | - | - | $10,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $98,000 |
| deposit interest | $3,000 | $8,000 | $5,000 | $8,000 | - | - | - | - | - | - | $24,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $61,000 | $61,000 | $120,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $124,000 | $959,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | $49,000 | - | $49,000 | - | - | - | - | - | - | $146,000 |
| remaining balance payment | - | - | - | $49,000 | - | - | - | - | - | - | $49,000 |
| closing cost | - | - | - | $71,000 | - | - | - | - | - | - | $71,000 |
| operating expense | - | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $90,000 |
| mortgage payment | - | - | - | $40,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $324,000 |
| total expense investment | $49,000 | $49,000 | - | $218,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $680,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $12,000 | $61,000 | -$97,851 | $38,000 | $42,000 | $47,000 | $52,000 | $57,000 | $62,000 | $279,000 |
| cumulative roi | $109 | $117 | $180 | $102 | $115 | $125 | $135 | $145 | $154 | $163 | $1,000 |
6080 Yonge Condos
Address: Toronto C07, Ontario
Price Range: $699,000 - $2,684,000
Avail. suites: 11
0—3 bd
328—1546 SqFt