Suite number:
1U
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
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
17.50%
Cumulative Return on Investment in Year 5
83.36%
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 | $7,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $190,000 |
| mortgage principal reduction | $6,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $169,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $101,000 | $95,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $139,000 | $1,144,000 |
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 | $78,000 | - | - | - | - | - | - | - | - | - | $78,000 |
| operating expense | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $118,000 |
| mortgage payment | $23,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $524,000 |
| total expense investment | $335,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $69,000 | $69,000 | $69,000 | $70,000 | $949,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$233,417 | $28,000 | $32,000 | $37,000 | $42,000 | $47,000 | $52,000 | $58,000 | $63,000 | $70,000 | $195,000 |
| cumulative roi | $30 | $47 | $61 | $73 | $83 | $93 | $102 | $111 | $119 | $127 | $845 |
MRKT Alexandra Park
Address: Toronto C01, Ontario
Price Range: $1,145,000 - $1,810,000
Avail. suites: 6
1—3.5 bd
717—1322 SqFt