Suite number:
2M (Signature Collection)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1497 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,230,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.95%
Cumulative Return on Investment in Year 5
149.61%
Property Price at the End of Year 5
$2,873,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$334,500
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 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,472,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $30,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $348,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $170,000 | $151,000 | $159,000 | $167,000 | $175,000 | $184,000 | $194,000 | $204,000 | $214,000 | $225,000 | $1,843,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $1,117,000 |
| total expense investment | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $1,117,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $58,000 | $39,000 | $47,000 | $55,000 | $64,000 | $73,000 | $82,000 | $92,000 | $103,000 | $114,000 | $726,000 |
| cumulative roi | $166 | $150 | $147 | $148 | $150 | $152 | $155 | $159 | $162 | $166 | $2,000 |
Edenbridge on The Kingsway
Address: Toronto, Ontario
Price Range: $2,180,000 - $2,555,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt