Suite number:
1203
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
2522 sqft
Occupancy Date:
Jan 2025
Price, CAD
$4,950,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.62%
Cumulative Return on Investment in Year 5
147.25%
Property Price at the End of Year 5
$6,381,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$742,500
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 | $260,000 | $271,000 | $285,000 | $300,000 | $315,000 | $332,000 | $349,000 | $367,000 | $386,000 | $406,000 | $3,271,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $109,000 | $66,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $837,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $368,000 | $337,000 | $355,000 | $373,000 | $392,000 | $412,000 | $433,000 | $455,000 | $479,000 | $503,000 | $4,108,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $2,479,000 |
| total expense investment | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $248,000 | $2,479,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $121,000 | $89,000 | $107,000 | $125,000 | $144,000 | $164,000 | $185,000 | $208,000 | $231,000 | $256,000 | $1,629,000 |
| cumulative roi | $149 | $142 | $143 | $145 | $147 | $150 | $154 | $158 | $162 | $166 | $2,000 |
Aqualuna Condos
Address: Toronto, Ontario
Price Range: $1,095,000 - $4,950,000
Avail. suites: 15
1—3.5 bd
802—4622 SqFt