Suite number:
1F+D
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1
Size:
535 sqft
Occupancy Date:
Jun 2028
Price, CAD
$939,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.49%
Cumulative Return on Investment in Year 5
101.87%
Property Price at the End of Year 5
$1,210,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$46,950
5% in 270 days
$46,950
5% on Occupancy
$46,950
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 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $620,000 |
| rent income | - | - | $4,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $105,000 |
| mortgage principal reduction | - | - | $4,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $99,000 |
| deposit interest | $5,000 | $10,000 | $5,000 | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $61,000 | $91,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $867,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $94,000 | $47,000 | - | - | - | - | - | - | - | - | $141,000 |
| remaining balance payment | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| closing cost | - | - | $71,000 | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | - | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $66,000 |
| mortgage payment | - | - | $16,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $345,000 |
| total expense investment | $94,000 | $47,000 | $136,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $670,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$40,343 | $14,000 | -$45,817 | $26,000 | $30,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $197,000 |
| cumulative roi | $57 | $81 | $80 | $92 | $102 | $111 | $119 | $126 | $133 | $141 | $1,000 |
Queen Church Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,377,000
Avail. suites: 12
0—3 bd
412—814 SqFt