Suite number:
509 (Signature Series)
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1487 sqft
Occupancy Date:
Mar 2023
Price, CAD
$2,250,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.05%
Cumulative Return on Investment in Year 5
159.45%
Property Price at the End of Year 5
$2,899,000
Deposit Schedule
$5 at Signing
Total up to 15% in 755 days
$337,500
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 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $151,000 | $159,000 | $167,000 | $175,000 | $185,000 | $1,485,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $83,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $439,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $200,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $200,000 | $210,000 | $220,000 | $232,000 | $1,924,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $1,094,000 |
| total expense investment | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $1,094,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $90,000 | $46,000 | $54,000 | $63,000 | $71,000 | $81,000 | $90,000 | $100,000 | $111,000 | $122,000 | $830,000 |
| cumulative roi | $183 | $162 | $158 | $158 | $159 | $162 | $165 | $168 | $172 | $176 | $2,000 |
Tridel at The Well
Address: Toronto C01, Ontario
Price Range: $1,595,000 - $3,810,000
Avail. suites: 17
1—3.5 bd
509—3259 SqFt