Suite number:
2M (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1497 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,215,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.11%
Cumulative Return on Investment in Year 5
84.25%
Property Price at the End of Year 5
$2,854,000
Deposit Schedule
$5 at Signing
Total up to 15% in 330 days
$332,250
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 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $173,000 | $182,000 | $1,462,000 |
| rent income | $36,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $64,000 | $522,000 |
| mortgage principal reduction | $24,000 | $30,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $346,000 |
| deposit interest | $615 | - | - | - | - | - | - | - | - | - | $615 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $200,000 | $196,000 | $206,000 | $216,000 | $226,000 | $238,000 | $249,000 | $261,000 | $274,000 | $288,000 | $2,354,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $332,000 | - | - | - | - | - | - | - | - | - | $332,000 |
| remaining balance payment | $111,000 | - | - | - | - | - | - | - | - | - | $111,000 |
| closing cost | $123,000 | - | - | - | - | - | - | - | - | - | $123,000 |
| operating expense | $19,000 | $24,000 | $24,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $30,000 | $259,000 |
| mortgage payment | $90,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $1,059,000 |
| total expense investment | $675,000 | $131,000 | $132,000 | $133,000 | $134,000 | $134,000 | $135,000 | $136,000 | $137,000 | $138,000 | $1,885,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$474,881 | $65,000 | $74,000 | $83,000 | $93,000 | $103,000 | $114,000 | $125,000 | $137,000 | $150,000 | $470,000 |
| cumulative roi | $26 | $44 | $59 | $72 | $84 | $95 | $106 | $116 | $126 | $135 | $863 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $2,165,000 - $2,905,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt