Suite number:
1U
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1
Size:
717 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,145,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.79%
Cumulative Return on Investment in Year 5
79.94%
Property Price at the End of Year 5
$1,475,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$57,250
5% in 90 days
$57,250
5% on Occupancy
$57,250
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 | $59,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $756,000 |
| rent income | $10,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $193,000 |
| mortgage principal reduction | $8,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $167,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $103,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $133,000 | $139,000 | $1,142,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $172,000 | - | - | - | - | - | - | - | - | - | $172,000 |
| remaining balance payment | $57,000 | - | - | - | - | - | - | - | - | - | $57,000 |
| closing cost | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | $6,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $115,000 |
| mortgage payment | $33,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $550,000 |
| total expense investment | $348,000 | $68,000 | $69,000 | $69,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $973,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$244,675 | $26,000 | $30,000 | $35,000 | $40,000 | $45,000 | $51,000 | $56,000 | $62,000 | $69,000 | $169,000 |
| cumulative roi | $28 | $45 | $58 | $70 | $80 | $89 | $98 | $107 | $115 | $123 | $812 |
MRKT Alexandra Park
Address: Toronto, Ontario
Price Range: $1,145,000 - $1,810,000
Avail. suites: 6
1—3.5 bd
717—1322 SqFt