Suite number:
1026 3 F
Project:
Address:
Toronto C07, Ontario
Developer:
Plaza
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
1302 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.64%
Cumulative Return on Investment in Year 5
96.02%
Property Price at the End of Year 5
$2,190,000
Deposit Schedule
$5 at Signing
Total up to 10% in 10179 days
$169,995
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 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $1,122,000 |
| rent income | $23,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $523,000 |
| mortgage principal reduction | $12,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $271,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $149,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $207,000 | $217,000 | $228,000 | $238,000 | $1,942,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $170,000 | - | - | - | - | - | - | - | - | - | $170,000 |
| remaining balance payment | $170,000 | - | - | - | - | - | - | - | - | - | $170,000 |
| closing cost | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| operating expense | $10,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $219,000 |
| mortgage payment | $39,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $740,000 |
| total expense investment | $489,000 | $98,000 | $99,000 | $100,000 | $100,000 | $101,000 | $102,000 | $103,000 | $103,000 | $104,000 | $1,399,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$340,133 | $66,000 | $73,000 | $80,000 | $88,000 | $97,000 | $105,000 | $115,000 | $124,000 | $134,000 | $543,000 |
| cumulative roi | $27 | $48 | $65 | $81 | $96 | $110 | $124 | $137 | $150 | $163 | $1,000 |
Welcome to Plaza on Yonge, where sophisticated design, incredible convenience, and green surroundings come together in an elegant addition to the emerging new North York neighbourhood. This modern, 32-storey condominium community at 5858 Yonge St. ju...
Address: Toronto C07, Ontario
Price Range: $832,000 - $1,700,000
Avail. suites: 24
1—3 bd
434—1334 SqFt