Suite number:
3A
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
814 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,377,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.25%
Cumulative Return on Investment in Year 5
112.03%
Property Price at the End of Year 5
$1,774,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$68,850
5% in 270 days
$68,850
5% on Occupancy
$68,850
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 | $71,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $909,000 |
| rent income | - | - | - | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $227,000 |
| mortgage principal reduction | - | - | - | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $138,000 |
| deposit interest | $7,000 | $14,000 | $10,000 | - | - | - | - | - | - | - | $32,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $79,000 | $90,000 | $89,000 | $153,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $1,329,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $138,000 | $69,000 | - | - | - | - | - | - | - | - | $207,000 |
| remaining balance payment | - | - | $69,000 | - | - | - | - | - | - | - | $69,000 |
| closing cost | - | - | $89,000 | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | - | - | $14,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $101,000 |
| mortgage payment | - | - | - | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $483,000 |
| total expense investment | $138,000 | $69,000 | $157,000 | $82,000 | $83,000 | $83,000 | $83,000 | $84,000 | $84,000 | $84,000 | $948,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,171 | $21,000 | -$68,036 | $70,000 | $52,000 | $59,000 | $65,000 | $73,000 | $80,000 | $88,000 | $381,000 |
| cumulative roi | $57 | $81 | $77 | $100 | $112 | $123 | $133 | $142 | $152 | $161 | $1,000 |
Queen Church Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,377,000
Avail. suites: 12
0—3 bd
412—814 SqFt