Suite number:
1107 (Terrace Collection)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
2206 sqft
Occupancy Date:
Jan 2025
Price, CAD
$3,555,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.51%
Cumulative Return on Investment in Year 5
144.87%
Property Price at the End of Year 5
$4,580,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$533,250
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 | $184,000 | $194,000 | $205,000 | $215,000 | $226,000 | $238,000 | $251,000 | $264,000 | $277,000 | $292,000 | $2,346,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $63,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $65,000 | $69,000 | $577,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $247,000 | $241,000 | $254,000 | $267,000 | $280,000 | $295,000 | $310,000 | $326,000 | $343,000 | $360,000 | $2,923,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $1,780,000 |
| total expense investment | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $1,780,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $69,000 | $63,000 | $76,000 | $89,000 | $102,000 | $117,000 | $132,000 | $148,000 | $165,000 | $182,000 | $1,143,000 |
| cumulative roi | $139 | $137 | $139 | $142 | $145 | $148 | $152 | $156 | $160 | $164 | $1,000 |
Aqualuna Condos
Address: Toronto, Ontario
Price Range: $1,095,000 - $4,150,000
Avail. suites: 14
1—3.5 bd
802—4622 SqFt