Suite number:
217 (Terrace Collection)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
2416 sqft
Occupancy Date:
Jan 2025
Price, CAD
$3,025,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.62%
Cumulative Return on Investment in Year 5
147.25%
Property Price at the End of Year 5
$3,899,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$453,750
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 | $159,000 | $166,000 | $174,000 | $183,000 | $193,000 | $203,000 | $213,000 | $224,000 | $236,000 | $248,000 | $1,999,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $67,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $511,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $225,000 | $206,000 | $217,000 | $228,000 | $240,000 | $252,000 | $265,000 | $278,000 | $293,000 | $308,000 | $2,510,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $1,515,000 |
| total expense investment | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $1,515,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $74,000 | $55,000 | $65,000 | $76,000 | $88,000 | $100,000 | $113,000 | $127,000 | $141,000 | $156,000 | $996,000 |
| cumulative roi | $149 | $142 | $143 | $145 | $147 | $150 | $154 | $158 | $162 | $166 | $2,000 |
Aqualuna Condos
Address: Toronto, Ontario
Price Range: $1,095,000 - $4,950,000
Avail. suites: 15
1—3.5 bd
802—4622 SqFt