Suite number:
2D
Project:
Address:
Toronto C08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
670 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,225,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.00%
Cumulative Return on Investment in Year 5
115.84%
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 | - | - | - | $11,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $146,000 |
| mortgage principal reduction | - | - | - | $9,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $114,000 |
| deposit interest | $6,000 | $13,000 | $10,000 | $3,000 | - | - | - | - | - | - | $32,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $80,000 | $80,000 | $122,000 | $114,000 | $119,000 | $125,000 | $132,000 | $138,000 | $145,000 | $1,124,000 |
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 | - | - | - | $82,000 | - | - | - | - | - | - | $82,000 |
| operating expense | - | - | - | $6,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $77,000 |
| mortgage payment | - | - | - | $36,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $404,000 |
| total expense investment | $123,000 | $61,000 | - | $186,000 | $73,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $809,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$52,630 | $18,000 | $80,000 | -$64,181 | $41,000 | $47,000 | $52,000 | $58,000 | $65,000 | $71,000 | $316,000 |
| cumulative roi | $57 | $81 | $125 | $106 | $116 | $125 | $133 | $141 | $149 | $156 | $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