Suite number:
2M (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1497 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,240,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.82%
Cumulative Return on Investment in Year 5
82.68%
Property Price at the End of Year 5
$2,886,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$112,000
5% in 90 days
$112,000
5% on Occupancy
$112,000
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 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $1,478,000 |
| rent income | $33,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $517,000 |
| mortgage principal reduction | $21,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $335,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $195,000 | $196,000 | $206,000 | $216,000 | $227,000 | $238,000 | $250,000 | $262,000 | $275,000 | $289,000 | $2,355,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $336,000 | - | - | - | - | - | - | - | - | - | $336,000 |
| remaining balance payment | $112,000 | - | - | - | - | - | - | - | - | - | $112,000 |
| closing cost | $125,000 | - | - | - | - | - | - | - | - | - | $125,000 |
| operating expense | $17,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $248,000 |
| mortgage payment | $84,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $1,094,000 |
| total expense investment | $675,000 | $136,000 | $136,000 | $137,000 | $137,000 | $138,000 | $138,000 | $139,000 | $140,000 | $140,000 | $1,915,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$479,911 | $61,000 | $70,000 | $80,000 | $90,000 | $100,000 | $112,000 | $123,000 | $136,000 | $149,000 | $440,000 |
| cumulative roi | $26 | $43 | $58 | $71 | $83 | $93 | $104 | $113 | $123 | $132 | $846 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $1,615,000 - $2,580,000
Avail. suites: 12
1—2.5 bd
637—2379 SqFt