Suite number:
1CC+D (Westerly 1)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1
Size:
749 sqft
Occupancy Date:
Sep 2025
Price, CAD
$950,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.60%
Cumulative Return on Investment in Year 5
80.08%
Property Price at the End of Year 5
$1,224,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$47,500
5% in 90 days
$47,500
5% on Occupancy
$47,500
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 | $49,000 | $52,000 | $55,000 | $58,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $627,000 |
| rent income | $13,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $206,000 |
| mortgage principal reduction | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $142,000 |
| deposit interest | $483 | - | - | - | - | - | - | - | - | - | $483 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $96,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $999,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $143,000 | - | - | - | - | - | - | - | - | - | $143,000 |
| remaining balance payment | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| closing cost | $71,000 | - | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | $8,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $120,000 |
| mortgage payment | $36,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $464,000 |
| total expense investment | $305,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $845,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$209,907 | $23,000 | $27,000 | $31,000 | $35,000 | $40,000 | $44,000 | $49,000 | $54,000 | $60,000 | $154,000 |
| cumulative roi | $29 | $45 | $58 | $70 | $80 | $90 | $99 | $108 | $116 | $125 | $819 |
Westerly 1 & 2 Condos
Address: Toronto, Ontario
Price Range: $739,000 - $1,280,000
Avail. suites: 12
1—3 bd
596—1120 SqFt