Suite number:
TH8 (Townhome Collection)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1620 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,325,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.95%
Cumulative Return on Investment in Year 5
149.43%
Property Price at the End of Year 5
$2,995,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$348,750
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 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $172,000 | $181,000 | $191,000 | $1,534,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $31,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $362,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $176,000 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $223,000 | $235,000 | $1,921,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $1,164,000 |
| total expense investment | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $1,164,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $59,000 | $41,000 | $49,000 | $58,000 | $66,000 | $76,000 | $86,000 | $96,000 | $107,000 | $118,000 | $756,000 |
| cumulative roi | $165 | $149 | $147 | $147 | $149 | $152 | $155 | $159 | $162 | $166 | $2,000 |
Edenbridge on The Kingsway
Address: Toronto, Ontario
Price Range: $2,180,000 - $2,555,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt