Suite number:
408 Signature Series
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1776 sqft
Occupancy Date:
Mar 2023
Price, CAD
$2,495,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.17%
Cumulative Return on Investment in Year 5
159.07%
Property Price at the End of Year 5
$3,214,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$124,750
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 | $129,000 | $136,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $1,647,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $117,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $53,000 | $518,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $247,000 | $173,000 | $182,000 | $191,000 | $201,000 | $211,000 | $222,000 | $233,000 | $245,000 | $258,000 | $2,164,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,249,000 |
| total expense investment | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,249,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $122,000 | $48,000 | $57,000 | $66,000 | $76,000 | $86,000 | $97,000 | $109,000 | $121,000 | $133,000 | $915,000 |
| cumulative roi | $198 | $168 | $161 | $159 | $159 | $161 | $163 | $166 | $170 | $173 | $2,000 |
Tridel at The Well
Address: Toronto C01, Ontario
Price Range: $1,595,000 - $3,810,000
Avail. suites: 26
1—3.5 bd
509—3259 SqFt