Suite number:
2D
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
670 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,245,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.40%
Cumulative Return on Investment in Year 5
104.31%
Property Price at the End of Year 5
$1,604,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$62,250
5% in 270 days
$62,250
5% on Occupancy
$62,250
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 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $822,000 |
| rent income | - | - | $6,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $164,000 |
| mortgage principal reduction | - | - | $5,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $132,000 |
| deposit interest | $6,000 | $13,000 | $6,000 | - | - | - | - | - | - | - | $26,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $71,000 | $81,000 | $113,000 | $111,000 | $116,000 | $122,000 | $128,000 | $135,000 | $141,000 | $148,000 | $1,167,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $125,000 | $62,000 | - | - | - | - | - | - | - | - | $187,000 |
| remaining balance payment | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| closing cost | - | - | $83,000 | - | - | - | - | - | - | - | $83,000 |
| operating expense | - | - | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $87,000 |
| mortgage payment | - | - | $21,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $457,000 |
| total expense investment | $125,000 | $62,000 | $170,000 | $74,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $75,000 | $877,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,490 | $19,000 | -$56,657 | $37,000 | $43,000 | $48,000 | $54,000 | $60,000 | $66,000 | $73,000 | $290,000 |
| cumulative roi | $57 | $81 | $81 | $94 | $104 | $114 | $123 | $131 | $139 | $147 | $1,000 |
Queen Church Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,377,000
Avail. suites: 12
0—3 bd
412—814 SqFt