Suite number:
2YTA
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1054 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,660,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
40.19%
Cumulative Return on Investment in Year 5
189.57%
Property Price at the End of Year 5
$2,139,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$249,000
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 | $86,000 | $91,000 | $96,000 | $100,000 | $106,000 | $111,000 | $117,000 | $123,000 | $129,000 | $136,000 | $1,096,000 |
| rent income | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $388,000 |
| mortgage principal reduction | $20,000 | $21,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $256,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $162,000 | $146,000 | $153,000 | $160,000 | $168,000 | $177,000 | $185,000 | $194,000 | $204,000 | $214,000 | $1,764,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $187,000 |
| mortgage payment | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $831,000 |
| total expense investment | $100,000 | $100,000 | $101,000 | $101,000 | $102,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $1,019,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $62,000 | $45,000 | $52,000 | $59,000 | $67,000 | $74,000 | $83,000 | $92,000 | $101,000 | $110,000 | $745,000 |
| cumulative roi | $209 | $187 | $184 | $186 | $190 | $194 | $200 | $206 | $213 | $220 | $2,000 |
MRKT Alexandra Park
Address: Toronto, Ontario
Price Range: $1,145,000 - $1,870,000
Avail. suites: 11
1—3.5 bd
717—1322 SqFt