Suite number:
Suite 135
Project:
Address:
Toronto C13, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1680 sqft
Occupancy Date:
Sep 2024
Price, CAD
$1,635,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.61%
Cumulative Return on Investment in Year 5
149.26%
Property Price at the End of Year 5
$2,106,000
Deposit Schedule
$5 at Signing
Total up to 15% in 755 days
$245,250
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 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $128,000 | $134,000 | $1,079,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $27,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $269,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $111,000 | $112,000 | $117,000 | $123,000 | $130,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $1,348,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $795,000 |
| total expense investment | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $795,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $32,000 | $32,000 | $38,000 | $44,000 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $552,000 |
| cumulative roi | $140 | $140 | $143 | $146 | $149 | $153 | $157 | $161 | $165 | $169 | $2,000 |
Auberge On The Park
Address: Toronto C13, Ontario
Price Range: $1,150,000 - $1,963,000
Avail. suites: 11
1—3 bd
744—1953 SqFt