Suite number:
3J
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1076 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,555,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
46.45%
Cumulative Return on Investment in Year 5
219.69%
Property Price at the End of Year 5
$2,003,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$233,250
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 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $128,000 | $1,026,000 |
| rent income | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $475,000 |
| mortgage principal reduction | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $240,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $163,000 | $146,000 | $153,000 | $161,000 | $168,000 | $177,000 | $185,000 | $194,000 | $204,000 | $214,000 | $1,766,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $194,000 |
| mortgage payment | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $779,000 |
| total expense investment | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $97,000 | $98,000 | $98,000 | $99,000 | $99,000 | $972,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $68,000 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $96,000 | $105,000 | $115,000 | $793,000 |
| cumulative roi | $240 | $215 | $212 | $215 | $220 | $226 | $234 | $242 | $252 | $262 | $2,000 |
MRKT Alexandra Park
Address: Toronto, Ontario
Price Range: $1,145,000 - $1,870,000
Avail. suites: 11
1—3.5 bd
717—1322 SqFt