Suite number:
3-D Terrace
Project:
Address:
Toronto C07, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1283 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,628,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.98%
Cumulative Return on Investment in Year 5
88.99%
Property Price at the End of Year 5
$2,097,000
Deposit Schedule
$5 at Signing
Total up to 10% in 9999 days
$162,800
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 | $84,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $1,074,000 |
| rent income | $34,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $529,000 |
| mortgage principal reduction | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $243,000 |
| deposit interest | $770 | - | - | - | - | - | - | - | - | - | $770 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $158,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $208,000 | $218,000 | $229,000 | $1,871,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $163,000 | - | - | - | - | - | - | - | - | - | $163,000 |
| remaining balance payment | $163,000 | - | - | - | - | - | - | - | - | - | $163,000 |
| closing cost | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | $15,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $213,000 |
| mortgage payment | $61,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $795,000 |
| total expense investment | $500,000 | $102,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $105,000 | $105,000 | $106,000 | $1,432,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$342,294 | $55,000 | $62,000 | $69,000 | $77,000 | $85,000 | $94,000 | $103,000 | $113,000 | $123,000 | $440,000 |
| cumulative roi | $27 | $45 | $61 | $76 | $89 | $102 | $114 | $126 | $138 | $150 | $927 |
Plaza on Yonge
Address: Toronto C07, Ontario
Price Range: $818,000 - $1,700,000
Avail. suites: 25
1—3 bd
434—1334 SqFt