Suite number:
2J1
Project:
Address:
Toronto C07, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
750 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,190,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.56%
Cumulative Return on Investment in Year 5
113.72%
Property Price at the End of Year 5
$1,533,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$59,500
5% in 365 days
$59,500
5% on Occupancy
$59,500
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 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $785,000 |
| rent income | - | - | - | $18,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $170,000 |
| mortgage principal reduction | - | - | - | $13,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $120,000 |
| deposit interest | $3,000 | $9,000 | $6,000 | $10,000 | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $74,000 | $75,000 | $137,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $1,128,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $60,000 | - | $60,000 | - | - | - | - | - | - | $179,000 |
| remaining balance payment | - | - | - | $60,000 | - | - | - | - | - | - | $60,000 |
| closing cost | - | - | - | $80,000 | - | - | - | - | - | - | $80,000 |
| operating expense | - | - | - | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $95,000 |
| mortgage payment | - | - | - | $48,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $396,000 |
| total expense investment | $60,000 | $60,000 | - | $257,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $808,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | $15,000 | $75,000 | -$120,011 | $44,000 | $49,000 | $54,000 | $60,000 | $66,000 | $73,000 | $320,000 |
| cumulative roi | $109 | $117 | $180 | $102 | $114 | $124 | $133 | $142 | $150 | $158 | $1,000 |
6080 Yonge Condos
Address: Toronto C07, Ontario
Price Range: $699,000 - $2,684,000
Avail. suites: 11
0—3 bd
328—1546 SqFt