Suite number:
2D
Project:
Address:
Toronto C08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
670 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,225,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.59%
Cumulative Return on Investment in Year 5
104.94%
Property Price at the End of Year 5
$1,578,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$61,250
5% in 270 days
$61,250
5% on Occupancy
$61,250
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 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $808,000 |
| rent income | - | - | $8,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $167,000 |
| mortgage principal reduction | - | - | $7,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $136,000 |
| deposit interest | $6,000 | $13,000 | $5,000 | - | - | - | - | - | - | - | $24,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $80,000 | $114,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $147,000 | $1,160,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $123,000 | $61,000 | - | - | - | - | - | - | - | - | $184,000 |
| remaining balance payment | - | - | $61,000 | - | - | - | - | - | - | - | $61,000 |
| closing cost | - | - | $81,000 | - | - | - | - | - | - | - | $81,000 |
| operating expense | - | - | $5,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $91,000 |
| mortgage payment | - | - | $25,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $442,000 |
| total expense investment | $123,000 | $61,000 | $172,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $858,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$52,639 | $18,000 | -$57,457 | $39,000 | $45,000 | $50,000 | $56,000 | $61,000 | $68,000 | $74,000 | $301,000 |
| cumulative roi | $57 | $81 | $80 | $94 | $105 | $115 | $124 | $133 | $141 | $150 | $1,000 |
Queen Church Condos
Address: Toronto C08, Ontario
Price Range: $699,000 - $1,357,000
Avail. suites: 11
0—3 bd
412—814 SqFt