Suite number:
3NT
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1541 sqft
Occupancy Date:
Jan 2028
Price, CAD
$2,684,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.96%
Cumulative Return on Investment in Year 5
101.93%
Property Price at the End of Year 5
$3,458,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$134,200
5% in 365 days
$134,200
5% on Occupancy
$134,200
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 | $139,000 | $147,000 | $154,000 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $220,000 | $1,771,000 |
| rent income | - | - | $22,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $459,000 |
| mortgage principal reduction | - | - | $14,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $288,000 |
| deposit interest | $7,000 | $21,000 | $7,000 | - | - | - | - | - | - | - | $35,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $146,000 | $168,000 | $222,000 | $251,000 | $263,000 | $277,000 | $290,000 | $305,000 | $320,000 | $336,000 | $2,577,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $134,000 | $134,000 | $134,000 | - | - | - | - | - | - | - | $403,000 |
| remaining balance payment | - | - | $134,000 | - | - | - | - | - | - | - | $134,000 |
| closing cost | - | - | $148,000 | - | - | - | - | - | - | - | $148,000 |
| operating expense | - | - | $12,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $221,000 |
| mortgage payment | - | - | $56,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $997,000 |
| total expense investment | $134,000 | $134,000 | $484,000 | $162,000 | $163,000 | $164,000 | $164,000 | $165,000 | $166,000 | $166,000 | $1,902,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $12,000 | $34,000 | -$261,664 | $89,000 | $101,000 | $113,000 | $126,000 | $140,000 | $154,000 | $169,000 | $675,000 |
| cumulative roi | $109 | $117 | $75 | $90 | $102 | $113 | $123 | $133 | $142 | $151 | $1,000 |
6080 Yonge Condos
Address: Toronto, Ontario
Price Range: $699,000 - $2,684,000
Avail. suites: 10
0—3 bd
328—1546 SqFt