Suite number:
2Q+DA (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1535 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,300,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.83%
Cumulative Return on Investment in Year 5
82.63%
Property Price at the End of Year 5
$2,963,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$115,000
5% in 90 days
$115,000
5% on Occupancy
$115,000
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 | $119,000 | $126,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $171,000 | $179,000 | $189,000 | $1,518,000 |
| rent income | $34,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $530,000 |
| mortgage principal reduction | $21,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $344,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $199,000 | $202,000 | $212,000 | $222,000 | $233,000 | $244,000 | $257,000 | $269,000 | $283,000 | $297,000 | $2,417,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $345,000 | - | - | - | - | - | - | - | - | - | $345,000 |
| remaining balance payment | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| closing cost | $128,000 | - | - | - | - | - | - | - | - | - | $128,000 |
| operating expense | $18,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $254,000 |
| mortgage payment | $86,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $1,123,000 |
| total expense investment | $693,000 | $139,000 | $140,000 | $140,000 | $141,000 | $141,000 | $142,000 | $143,000 | $143,000 | $144,000 | $1,966,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$493,077 | $62,000 | $72,000 | $82,000 | $92,000 | $103,000 | $115,000 | $127,000 | $139,000 | $153,000 | $451,000 |
| cumulative roi | $26 | $43 | $58 | $71 | $83 | $93 | $104 | $113 | $123 | $132 | $846 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $1,615,000 - $2,580,000
Avail. suites: 12
1—2.5 bd
637—2379 SqFt