Suite number:
1U+D
Project:
Address:
Toronto C07, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
645 sqft
Occupancy Date:
Jan 2028
Price, CAD
$875,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.56%
Cumulative Return on Investment in Year 5
111.28%
Property Price at the End of Year 5
$1,127,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$43,750
5% in 365 days
$43,750
5% on Occupancy
$43,750
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 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $577,000 |
| rent income | - | - | - | $13,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $117,000 |
| mortgage principal reduction | - | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $88,000 |
| deposit interest | $2,000 | $7,000 | $5,000 | $8,000 | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $55,000 | $55,000 | $106,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $828,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $44,000 | $44,000 | - | $44,000 | - | - | - | - | - | - | $131,000 |
| remaining balance payment | - | - | - | $44,000 | - | - | - | - | - | - | $44,000 |
| closing cost | - | - | - | $67,000 | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $76,000 |
| mortgage payment | - | - | - | $35,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $291,000 |
| total expense investment | $44,000 | $44,000 | - | $198,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $55,000 | $609,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $11,000 | $55,000 | -$91,871 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $51,000 | $219,000 |
| cumulative roi | $109 | $117 | $180 | $101 | $111 | $120 | $129 | $137 | $145 | $152 | $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