Suite number:
Allegro
Project:
Address:
Toronto C09, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
905 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,522,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.56%
Cumulative Return on Investment in Year 5
86.71%
Property Price at the End of Year 5
$1,962,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$66,150
10% on Occupancy
$152,299
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 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $1,005,000 |
| rent income | $13,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $303,000 |
| mortgage principal reduction | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $243,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $128,000 | $132,000 | $139,000 | $145,000 | $152,000 | $160,000 | $167,000 | $176,000 | $184,000 | $193,000 | $1,577,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $228,000 | - | - | - | - | - | - | - | - | - | $228,000 |
| remaining balance payment | $76,000 | - | - | - | - | - | - | - | - | - | $76,000 |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $8,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $180,000 |
| mortgage payment | $35,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $663,000 |
| total expense investment | $441,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $90,000 | $91,000 | $91,000 | $1,241,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$312,339 | $46,000 | $51,000 | $58,000 | $64,000 | $71,000 | $78,000 | $85,000 | $93,000 | $102,000 | $336,000 |
| cumulative roi | $27 | $46 | $61 | $75 | $87 | $98 | $108 | $118 | $127 | $137 | $884 |
Welcome to refined living at Adagio by Menkes, a new luxury boutique condominium in Yorkville. Designed as an elegant modern retreat in the heart of the city and inspired by the distinguished history of the address. Adagio promises a rewarding life. ...
Address: Toronto C09, Ontario
Price Range: $688,000 - $1,860,000
Avail. suites: 15
0—3 bd
372—993 SqFt