Suite number:
1E+D
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
519 sqft
Occupancy Date:
Jun 2028
Price, CAD
$909,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.48%
Cumulative Return on Investment in Year 5
106.60%
Property Price at the End of Year 5
$1,171,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$45,450
5% in 270 days
$45,450
5% on Occupancy
$45,450
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $600,000 |
| rent income | - | - | - | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $96,000 |
| mortgage principal reduction | - | - | - | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $91,000 |
| deposit interest | $5,000 | $9,000 | $7,000 | - | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $52,000 | $59,000 | $59,000 | $102,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $832,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $91,000 | $45,000 | - | - | - | - | - | - | - | - | $136,000 |
| remaining balance payment | - | - | $45,000 | - | - | - | - | - | - | - | $45,000 |
| closing cost | - | - | $70,000 | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | - | - | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $61,000 |
| mortgage payment | - | - | - | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $319,000 |
| total expense investment | $91,000 | $45,000 | $115,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $631,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,060 | $14,000 | -$55,932 | $49,000 | $28,000 | $32,000 | $36,000 | $41,000 | $45,000 | $50,000 | $201,000 |
| cumulative roi | $57 | $81 | $74 | $97 | $107 | $115 | $123 | $130 | $137 | $144 | $1,000 |
Queen Church Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,357,000
Avail. suites: 12
0—3 bd
412—814 SqFt