Suite number:
922 (Terrace Collection)
Project:
Address:
Toronto C08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
2275 sqft
Occupancy Date:
Jan 2025
Price, CAD
$3,850,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.51%
Cumulative Return on Investment in Year 5
80.54%
Property Price at the End of Year 5
$4,960,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$577,500
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 | $200,000 | $211,000 | $222,000 | $233,000 | $245,000 | $258,000 | $271,000 | $285,000 | $300,000 | $316,000 | $2,541,000 |
| rent income | $61,000 | $69,000 | $72,000 | $75,000 | $78,000 | $82,000 | $85,000 | $89,000 | $93,000 | $97,000 | $802,000 |
| mortgage principal reduction | $43,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $588,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $328,000 | $329,000 | $346,000 | $363,000 | $381,000 | $400,000 | $420,000 | $440,000 | $462,000 | $485,000 | $3,954,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $578,000 | - | - | - | - | - | - | - | - | - | $578,000 |
| remaining balance payment | $193,000 | - | - | - | - | - | - | - | - | - | $193,000 |
| closing cost | $206,000 | - | - | - | - | - | - | - | - | - | $206,000 |
| operating expense | $31,000 | $34,000 | $35,000 | $36,000 | $37,000 | $37,000 | $38,000 | $39,000 | $40,000 | $41,000 | $369,000 |
| mortgage payment | $177,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $1,912,000 |
| total expense investment | $1,183,000 | $227,000 | $228,000 | $229,000 | $229,000 | $230,000 | $231,000 | $232,000 | $233,000 | $234,000 | $3,257,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$855,309 | $102,000 | $118,000 | $134,000 | $151,000 | $169,000 | $188,000 | $208,000 | $229,000 | $251,000 | $698,000 |
| cumulative roi | $24 | $42 | $56 | $69 | $81 | $91 | $101 | $111 | $120 | $129 | $824 |
Aqualuna Condos
Address: Toronto C08, Ontario
Price Range: $1,095,000 - $3,850,000
Avail. suites: 12
1—3.5 bd
802—4622 SqFt