Suite number:
L3
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
842 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,265,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.39%
Cumulative Return on Investment in Year 5
87.11%
Property Price at the End of Year 5
$1,630,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$63,250
5% in 90 days
$63,250
5% on Occupancy
$63,250
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 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $835,000 |
| rent income | $10,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $279,000 |
| mortgage principal reduction | $7,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $187,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $112,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $1,330,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $190,000 | - | - | - | - | - | - | - | - | - | $190,000 |
| remaining balance payment | $63,000 | - | - | - | - | - | - | - | - | - | $63,000 |
| closing cost | $83,000 | - | - | - | - | - | - | - | - | - | $83,000 |
| operating expense | $5,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $141,000 |
| mortgage payment | $26,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $579,000 |
| total expense investment | $367,000 | $75,000 | $75,000 | $76,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $1,055,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$254,914 | $36,000 | $41,000 | $46,000 | $52,000 | $58,000 | $64,000 | $70,000 | $77,000 | $84,000 | $274,000 |
| cumulative roi | $29 | $47 | $62 | $75 | $87 | $98 | $108 | $118 | $128 | $137 | $890 |
MRKT Alexandra Park
Address: Toronto C01, Ontario
Price Range: $1,145,000 - $1,810,000
Avail. suites: 6
1—3.5 bd
717—1322 SqFt