Suite number:
418
Project:
Address:
Toronto C08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1600 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,095,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.66%
Cumulative Return on Investment in Year 5
86.93%
Property Price at the End of Year 5
$2,699,000
Deposit Schedule
$5 at Signing
Total up to 15% in 755 days
$314,250
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 | $109,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $148,000 | $155,000 | $163,000 | $172,000 | $1,383,000 |
| rent income | $39,000 | $48,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $558,000 |
| mortgage principal reduction | $22,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $327,000 |
| deposit interest | $582 | - | - | - | - | - | - | - | - | - | $582 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $195,000 | $191,000 | $200,000 | $210,000 | $221,000 | $231,000 | $243,000 | $254,000 | $267,000 | $280,000 | $2,292,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $314,000 | - | - | - | - | - | - | - | - | - | $314,000 |
| remaining balance payment | $105,000 | - | - | - | - | - | - | - | - | - | $105,000 |
| closing cost | $117,000 | - | - | - | - | - | - | - | - | - | $117,000 |
| operating expense | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $246,000 |
| mortgage payment | $85,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $1,002,000 |
| total expense investment | $639,000 | $124,000 | $125,000 | $126,000 | $126,000 | $127,000 | $128,000 | $129,000 | $130,000 | $131,000 | $1,784,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$444,080 | $67,000 | $76,000 | $85,000 | $94,000 | $104,000 | $115,000 | $126,000 | $137,000 | $149,000 | $508,000 |
| cumulative roi | $26 | $45 | $60 | $74 | $87 | $99 | $110 | $121 | $132 | $142 | $896 |
Aqualuna Condos
Address: Toronto C08, Ontario
Price Range: $1,095,000 - $3,850,000
Avail. suites: 10
1—3.5 bd
802—4622 SqFt