Suite number:
2H+D-I
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
749 sqft
Occupancy Date:
Jan 2028
Price, CAD
$974,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.93%
Cumulative Return on Investment in Year 5
103.74%
Property Price at the End of Year 5
$1,255,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$48,700
5% in 365 days
$48,700
5% on Occupancy
$48,700
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 | - | - | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $188,000 |
| mortgage principal reduction | - | - | $6,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $106,000 |
| deposit interest | $5,000 | $5,000 | $8,000 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $56,000 | $58,000 | $105,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $125,000 | $980,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $97,000 | - | $49,000 | - | - | - | - | - | - | - | $146,000 |
| remaining balance payment | - | - | $49,000 | - | - | - | - | - | - | - | $49,000 |
| closing cost | - | - | $72,000 | - | - | - | - | - | - | - | $72,000 |
| operating expense | - | - | $6,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $97,000 |
| mortgage payment | - | - | $24,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $366,000 |
| total expense investment | $97,000 | - | $200,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $62,000 | $63,000 | $730,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$41,683 | $58,000 | -$95,065 | $33,000 | $37,000 | $42,000 | $46,000 | $51,000 | $57,000 | $62,000 | $249,000 |
| cumulative roi | $57 | $117 | $79 | $92 | $104 | $114 | $124 | $134 | $143 | $152 | $1,000 |
6080 Yonge Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,560,000
Avail. suites: 13
0—3 bd
328—1546 SqFt