Suite number:
3G
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
1235 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,810,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.57%
Cumulative Return on Investment in Year 5
91.32%
Property Price at the End of Year 5
$2,332,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$90,500
5% in 90 days
$90,500
5% on Occupancy
$90,500
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 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $128,000 | $134,000 | $141,000 | $149,000 | $1,195,000 |
| rent income | $18,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $491,000 |
| mortgage principal reduction | $10,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $268,000 |
| deposit interest | $7,000 | - | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $153,000 | $167,000 | $175,000 | $184,000 | $193,000 | $202,000 | $212,000 | $222,000 | $233,000 | $244,000 | $1,984,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $272,000 | - | - | - | - | - | - | - | - | - | $272,000 |
| remaining balance payment | $91,000 | - | - | - | - | - | - | - | - | - | $91,000 |
| closing cost | $104,000 | - | - | - | - | - | - | - | - | - | $104,000 |
| operating expense | $8,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $212,000 |
| mortgage payment | $37,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $829,000 |
| total expense investment | $511,000 | $108,000 | $109,000 | $109,000 | $110,000 | $111,000 | $111,000 | $112,000 | $113,000 | $114,000 | $1,507,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$358,352 | $59,000 | $66,000 | $74,000 | $83,000 | $91,000 | $100,000 | $110,000 | $120,000 | $131,000 | $477,000 |
| cumulative roi | $28 | $47 | $64 | $78 | $91 | $104 | $115 | $127 | $138 | $149 | $940 |
MRKT Alexandra Park
Address: Toronto C01, Ontario
Price Range: $1,145,000 - $1,810,000
Avail. suites: 6
1—3.5 bd
717—1322 SqFt