Suite number:
1EE+D2
Project:
Address:
Toronto C07, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1
Size:
680 sqft
Occupancy Date:
Jan 2028
Price, CAD
$960,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.47%
Cumulative Return on Investment in Year 5
103.66%
Property Price at the End of Year 5
$1,237,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$48,000
5% in 365 days
$48,000
5% on Occupancy
$48,000
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 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $634,000 |
| rent income | - | - | - | $15,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $125,000 |
| mortgage principal reduction | - | - | - | $11,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $95,000 |
| deposit interest | $2,000 | $7,000 | $5,000 | $123 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $52,000 | $60,000 | $60,000 | $108,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $892,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $48,000 | $48,000 | - | $48,000 | - | - | - | - | - | - | $144,000 |
| remaining balance payment | - | - | - | $48,000 | - | - | - | - | - | - | $48,000 |
| closing cost | - | - | - | $72,000 | - | - | - | - | - | - | $72,000 |
| operating expense | - | - | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $80,000 |
| mortgage payment | - | - | - | $44,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $333,000 |
| total expense investment | $48,000 | $48,000 | - | $222,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $60,000 | $676,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $12,000 | $60,000 | -$114,152 | $31,000 | $35,000 | $40,000 | $44,000 | $49,000 | $55,000 | $216,000 |
| cumulative roi | $109 | $117 | $180 | $93 | $104 | $113 | $121 | $129 | $137 | $144 | $1,000 |
6080 Yonge Condos
Address: Toronto C07, Ontario
Price Range: $699,000 - $2,684,000
Avail. suites: 11
0—3 bd
328—1546 SqFt