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
18.14%
Cumulative Return on Investment in Year 5
84.40%
Property Price at the End of Year 5
$1,462,000
Deposit Schedule
$20,000 at Signing
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 | - | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $221,000 |
| mortgage principal reduction | - | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $154,000 |
| deposit interest | $9 | - | - | - | - | - | - | - | - | - | $9 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $59,000 | $121,000 | $102,000 | $107,000 | $112,000 | $117,000 | $123,000 | $129,000 | $136,000 | $142,000 | $1,148,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $182,000 | - | - | - | - | - | - | - | - | - | $182,000 |
| remaining balance payment | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | - | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $110,000 |
| mortgage payment | - | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $512,000 |
| total expense investment | $306,000 | $68,000 | $68,000 | $69,000 | $69,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $928,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$246,989 | $53,000 | $33,000 | $38,000 | $43,000 | $48,000 | $54,000 | $60,000 | $66,000 | $72,000 | $220,000 |
| cumulative roi | $19 | $46 | $60 | $73 | $84 | $95 | $105 | $114 | $123 | $132 | $851 |
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt