Suite number:
3G
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
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
46.10%
Cumulative Return on Investment in Year 5
216.75%
Property Price at the End of Year 5
$2,332,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$271,500
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 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $546,000 |
| mortgage principal reduction | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $279,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $185,000 | $169,000 | $177,000 | $186,000 | $195,000 | $205,000 | $215,000 | $226,000 | $237,000 | $248,000 | $2,043,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $223,000 |
| mortgage payment | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $906,000 |
| total expense investment | $111,000 | $111,000 | $112,000 | $112,000 | $113,000 | $113,000 | $114,000 | $114,000 | $115,000 | $115,000 | $1,130,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $74,000 | $58,000 | $66,000 | $74,000 | $83,000 | $92,000 | $101,000 | $111,000 | $122,000 | $133,000 | $914,000 |
| cumulative roi | $232 | $210 | $208 | $211 | $217 | $223 | $231 | $239 | $249 | $259 | $2,000 |
MRKT Alexandra Park
Address: Toronto, Ontario
Price Range: $1,145,000 - $1,870,000
Avail. suites: 11
1—3.5 bd
717—1322 SqFt