Suite number:
1006 3 D
Project:
Address:
Toronto C07, Ontario
Developer:
Plaza
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
1283 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,628,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.73%
Cumulative Return on Investment in Year 5
96.61%
Property Price at the End of Year 5
$2,097,000
Deposit Schedule
$5 at Signing
Total up to 10% in 10179 days
$162,795
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 | $84,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $1,074,000 |
| rent income | $23,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $515,000 |
| mortgage principal reduction | $11,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $260,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $144,000 | $158,000 | $166,000 | $174,000 | $182,000 | $191,000 | $200,000 | $210,000 | $220,000 | $230,000 | $1,875,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $163,000 | - | - | - | - | - | - | - | - | - | $163,000 |
| remaining balance payment | $163,000 | - | - | - | - | - | - | - | - | - | $163,000 |
| closing cost | $97,000 | - | - | - | - | - | - | - | - | - | $97,000 |
| operating expense | $10,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $214,000 |
| mortgage payment | $37,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $709,000 |
| total expense investment | $470,000 | $95,000 | $95,000 | $96,000 | $97,000 | $97,000 | $98,000 | $99,000 | $100,000 | $100,000 | $1,346,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$325,638 | $64,000 | $71,000 | $78,000 | $86,000 | $94,000 | $102,000 | $111,000 | $120,000 | $130,000 | $530,000 |
| cumulative roi | $28 | $48 | $66 | $82 | $97 | $111 | $125 | $138 | $151 | $165 | $1,000 |
Welcome to Plaza on Yonge, where sophisticated design, incredible convenience, and green surroundings come together in an elegant addition to the emerging new North York neighbourhood. This modern, 32-storey condominium community at 5858 Yonge St. ju...
Address: Toronto C07, Ontario
Price Range: $832,000 - $1,700,000
Avail. suites: 24
1—3 bd
434—1334 SqFt