Suite number:
1EE+D2
Project:
Address:
Toronto, 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
21.04%
Cumulative Return on Investment in Year 5
97.78%
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 | - | - | $7,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $135,000 |
| mortgage principal reduction | - | - | $5,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $103,000 |
| deposit interest | $2,000 | $7,000 | $3,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $52,000 | $60,000 | $93,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $908,000 |
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 | - | - | $4,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $86,000 |
| mortgage payment | - | - | $20,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $357,000 |
| total expense investment | $48,000 | $48,000 | $192,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $706,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $12,000 | -$99,015 | $27,000 | $31,000 | $36,000 | $40,000 | $45,000 | $50,000 | $55,000 | $202,000 |
| cumulative roi | $109 | $117 | $75 | $87 | $98 | $107 | $116 | $124 | $132 | $139 | $1,000 |
6080 Yonge Condos
Address: Toronto, Ontario
Price Range: $699,000 - $2,684,000
Avail. suites: 10
0—3 bd
328—1546 SqFt