Suite number:
2W+D
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1817 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,555,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.77%
Cumulative Return on Investment in Year 5
82.45%
Property Price at the End of Year 5
$3,292,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$383,250
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 | $132,000 | $140,000 | $147,000 | $155,000 | $163,000 | $171,000 | $180,000 | $189,000 | $199,000 | $210,000 | $1,686,000 |
| rent income | $49,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $641,000 |
| mortgage principal reduction | $29,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $390,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $234,000 | $228,000 | $239,000 | $251,000 | $263,000 | $276,000 | $290,000 | $304,000 | $319,000 | $335,000 | $2,741,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $383,000 | - | - | - | - | - | - | - | - | - | $383,000 |
| remaining balance payment | $128,000 | - | - | - | - | - | - | - | - | - | $128,000 |
| closing cost | $141,000 | - | - | - | - | - | - | - | - | - | $141,000 |
| operating expense | $25,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $34,000 | $301,000 |
| mortgage payment | $117,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,269,000 |
| total expense investment | $795,000 | $156,000 | $157,000 | $157,000 | $158,000 | $159,000 | $159,000 | $160,000 | $161,000 | $161,000 | $2,222,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$560,547 | $72,000 | $83,000 | $94,000 | $105,000 | $118,000 | $131,000 | $144,000 | $159,000 | $174,000 | $518,000 |
| cumulative roi | $25 | $43 | $58 | $71 | $82 | $93 | $104 | $114 | $124 | $133 | $847 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $2,165,000 - $2,905,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt