Suite number:
3BET (Home-Sized Collection)
Project:
Address:
Toronto W02, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1109 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,620,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.88%
Cumulative Return on Investment in Year 5
88.58%
Property Price at the End of Year 5
$2,087,000
Deposit Schedule
$5 at Signing
Total up to 15% in 935 days
$243,000
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 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $126,000 | $133,000 | $1,069,000 |
| rent income | $29,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $460,000 |
| mortgage principal reduction | $16,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $250,000 |
| deposit interest | $997 | - | - | - | - | - | - | - | - | - | $997 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $154,000 | $150,000 | $158,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $210,000 | $220,000 | $1,804,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $243,000 | - | - | - | - | - | - | - | - | - | $243,000 |
| remaining balance payment | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| closing cost | $97,000 | - | - | - | - | - | - | - | - | - | $97,000 |
| operating expense | $13,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $198,000 |
| mortgage payment | $59,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $768,000 |
| total expense investment | $493,000 | $97,000 | $97,000 | $98,000 | $99,000 | $99,000 | $100,000 | $101,000 | $101,000 | $102,000 | $1,387,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$339,293 | $54,000 | $60,000 | $67,000 | $75,000 | $83,000 | $91,000 | $100,000 | $109,000 | $118,000 | $417,000 |
| cumulative roi | $27 | $46 | $61 | $76 | $89 | $101 | $112 | $124 | $135 | $146 | $916 |
The Dupont
Address: Toronto W02, Ontario
Price Range: $1,040,000 - $1,840,000
Avail. suites: 11
1—3.5 bd
532—1288 SqFt