Suite number:
2YTA
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
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
18.53%
Cumulative Return on Investment in Year 5
86.73%
Property Price at the End of Year 5
$2,139,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$83,000
5% in 90 days
$83,000
5% on Occupancy
$83,000
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 | $13,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $349,000 |
| mortgage principal reduction | $9,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $246,000 |
| deposit interest | $7,000 | - | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $138,000 | $144,000 | $151,000 | $159,000 | $166,000 | $174,000 | $183,000 | $192,000 | $202,000 | $211,000 | $1,721,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $249,000 | - | - | - | - | - | - | - | - | - | $249,000 |
| remaining balance payment | $83,000 | - | - | - | - | - | - | - | - | - | $83,000 |
| closing cost | $98,000 | - | - | - | - | - | - | - | - | - | $98,000 |
| operating expense | $7,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $178,000 |
| mortgage payment | $34,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $760,000 |
| total expense investment | $471,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $100,000 | $101,000 | $102,000 | $102,000 | $1,369,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$332,417 | $46,000 | $53,000 | $60,000 | $67,000 | $75,000 | $83,000 | $91,000 | $100,000 | $109,000 | $352,000 |
| cumulative roi | $28 | $47 | $62 | $75 | $87 | $98 | $108 | $117 | $127 | $136 | $884 |
MRKT Alexandra Park
Address: Toronto C01, Ontario
Price Range: $1,145,000 - $1,810,000
Avail. suites: 6
1—3.5 bd
717—1322 SqFt