Suite number:
3BET (Home-Sized Collection)
Project:
Address:
Toronto W02, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
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
18.42%
Cumulative Return on Investment in Year 5
86.38%
Property Price at the End of Year 5
$2,087,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 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 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $457,000 |
| mortgage principal reduction | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $242,000 |
| deposit interest | $766 | - | - | - | - | - | - | - | - | - | $766 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $153,000 | $149,000 | $157,000 | $164,000 | $172,000 | $181,000 | $190,000 | $199,000 | $209,000 | $219,000 | $1,793,000 |
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 | $98,000 | - | - | - | - | - | - | - | - | - | $98,000 |
| operating expense | $13,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $191,000 |
| mortgage payment | $61,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $791,000 |
| total expense investment | $496,000 | $99,000 | $99,000 | $100,000 | $100,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $1,404,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$343,601 | $50,000 | $57,000 | $64,000 | $72,000 | $80,000 | $89,000 | $97,000 | $107,000 | $116,000 | $389,000 |
| cumulative roi | $27 | $45 | $60 | $74 | $86 | $98 | $109 | $120 | $131 | $142 | $893 |
The Dupont
Address: Toronto W02, Ontario
Price Range: $1,040,000 - $1,840,000
Avail. suites: 11
1—3.5 bd
532—1288 SqFt