Suite number:
2105 - Classic Series I
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1260 sqft
Occupancy Date:
Mar 2023
Price, CAD
$1,820,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.05%
Cumulative Return on Investment in Year 5
159.45%
Property Price at the End of Year 5
$2,345,000
Deposit Schedule
$5 at Signing
Total up to 15% in 755 days
$273,000
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 | $94,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $1,201,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $67,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $355,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $162,000 | $126,000 | $133,000 | $139,000 | $146,000 | $154,000 | $162,000 | $170,000 | $178,000 | $187,000 | $1,557,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $885,000 |
| total expense investment | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $885,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $73,000 | $38,000 | $44,000 | $51,000 | $58,000 | $65,000 | $73,000 | $81,000 | $90,000 | $99,000 | $671,000 |
| cumulative roi | $183 | $162 | $158 | $158 | $159 | $162 | $165 | $168 | $172 | $176 | $2,000 |
Tridel at The Well
Address: Toronto C01, Ontario
Price Range: $1,595,000 - $3,810,000
Avail. suites: 17
1—3.5 bd
509—3259 SqFt