Suite number:
2-C
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
709 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,135,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.38%
Cumulative Return on Investment in Year 5
85.88%
Property Price at the End of Year 5
$1,462,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$56,750
5% in 365 days
$56,750
6% on Occupancy
$68,100
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 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $749,000 |
| rent income | - | $19,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $219,000 |
| mortgage principal reduction | - | $13,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $152,000 |
| deposit interest | $3,000 | $89 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $118,000 | $101,000 | $106,000 | $112,000 | $117,000 | $123,000 | $129,000 | $136,000 | $142,000 | $1,146,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $57,000 | $125,000 | - | - | - | - | - | - | - | - | $182,000 |
| remaining balance payment | - | $45,000 | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | - | $79,000 | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | - | $10,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $109,000 |
| mortgage payment | - | $52,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $507,000 |
| total expense investment | $57,000 | $311,000 | $68,000 | $69,000 | $69,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $922,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$193,560 | $33,000 | $38,000 | $43,000 | $48,000 | $54,000 | $60,000 | $66,000 | $72,000 | $224,000 |
| cumulative roi | $109 | $47 | $62 | $75 | $86 | $96 | $106 | $115 | $124 | $133 | $953 |
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt