Suite number:
2R+D (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1567 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,230,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.71%
Cumulative Return on Investment in Year 5
82.46%
Property Price at the End of Year 5
$2,873,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$334,500
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 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,472,000 |
| rent income | $42,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $552,000 |
| mortgage principal reduction | $25,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $340,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $207,000 | $198,000 | $208,000 | $218,000 | $229,000 | $241,000 | $252,000 | $265,000 | $278,000 | $292,000 | $2,388,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $335,000 | - | - | - | - | - | - | - | - | - | $335,000 |
| remaining balance payment | $112,000 | - | - | - | - | - | - | - | - | - | $112,000 |
| closing cost | $125,000 | - | - | - | - | - | - | - | - | - | $125,000 |
| operating expense | $22,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $261,000 |
| mortgage payment | $102,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $1,107,000 |
| total expense investment | $695,000 | $136,000 | $136,000 | $137,000 | $138,000 | $138,000 | $139,000 | $139,000 | $140,000 | $141,000 | $1,939,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$488,221 | $62,000 | $72,000 | $81,000 | $92,000 | $102,000 | $114,000 | $125,000 | $138,000 | $151,000 | $449,000 |
| cumulative roi | $26 | $43 | $58 | $71 | $82 | $93 | $104 | $114 | $123 | $133 | $847 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $2,165,000 - $2,905,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt