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
17.78%
Cumulative Return on Investment in Year 5
83.18%
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 | $18,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $355,000 |
| mortgage principal reduction | $12,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $243,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $143,000 | $143,000 | $150,000 | $158,000 | $166,000 | $174,000 | $182,000 | $192,000 | $201,000 | $211,000 | $1,720,000 |
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 | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| operating expense | $10,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $175,000 |
| mortgage payment | $48,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $797,000 |
| total expense investment | $490,000 | $100,000 | $100,000 | $101,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $103,000 | $1,404,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$347,120 | $43,000 | $50,000 | $57,000 | $65,000 | $72,000 | $81,000 | $89,000 | $98,000 | $108,000 | $316,000 |
| cumulative roi | $27 | $45 | $59 | $72 | $83 | $94 | $103 | $113 | $122 | $131 | $849 |
MRKT Alexandra Park
Address: Toronto, Ontario
Price Range: $1,145,000 - $1,810,000
Avail. suites: 6
1—3.5 bd
717—1322 SqFt