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
18.78%
Cumulative Return on Investment in Year 5
87.58%
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 | $25,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $499,000 |
| mortgage principal reduction | $13,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $265,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $159,000 | $166,000 | $174,000 | $183,000 | $192,000 | $201,000 | $211,000 | $222,000 | $233,000 | $244,000 | $1,985,000 |
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 | $106,000 | - | - | - | - | - | - | - | - | - | $106,000 |
| operating expense | $11,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $208,000 |
| mortgage payment | $53,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $869,000 |
| total expense investment | $532,000 | $111,000 | $111,000 | $111,000 | $112,000 | $112,000 | $113,000 | $114,000 | $114,000 | $115,000 | $1,545,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$372,922 | $56,000 | $63,000 | $71,000 | $80,000 | $89,000 | $98,000 | $108,000 | $118,000 | $129,000 | $440,000 |
| cumulative roi | $27 | $45 | $61 | $75 | $88 | $99 | $111 | $122 | $133 | $143 | $903 |
MRKT Alexandra Park
Address: Toronto, Ontario
Price Range: $1,145,000 - $1,810,000
Avail. suites: 6
1—3.5 bd
717—1322 SqFt