Suite number:
PH18 (Penthouse Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1855 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,905,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.02%
Cumulative Return on Investment in Year 5
83.22%
Property Price at the End of Year 5
$3,743,000
Deposit Schedule
$5 at Signing
Total up to 15% in 330 days
$435,750
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 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $215,000 | $227,000 | $238,000 | $1,917,000 |
| rent income | $45,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $69,000 | $72,000 | $75,000 | $79,000 | $647,000 |
| mortgage principal reduction | $31,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $453,000 |
| deposit interest | $807 | - | - | - | - | - | - | - | - | - | $807 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $252,000 | $254,000 | $266,000 | $280,000 | $293,000 | $308,000 | $323,000 | $339,000 | $355,000 | $373,000 | $3,043,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $436,000 | - | - | - | - | - | - | - | - | - | $436,000 |
| remaining balance payment | $145,000 | - | - | - | - | - | - | - | - | - | $145,000 |
| closing cost | $157,000 | - | - | - | - | - | - | - | - | - | $157,000 |
| operating expense | $24,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $327,000 |
| mortgage payment | $118,000 | $141,000 | $141,000 | $141,000 | $141,000 | $141,000 | $141,000 | $141,000 | $141,000 | $141,000 | $1,389,000 |
| total expense investment | $880,000 | $171,000 | $172,000 | $173,000 | $174,000 | $175,000 | $176,000 | $177,000 | $178,000 | $179,000 | $2,455,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$628,226 | $83,000 | $95,000 | $107,000 | $119,000 | $133,000 | $147,000 | $162,000 | $177,000 | $194,000 | $588,000 |
| cumulative roi | $25 | $43 | $58 | $71 | $83 | $94 | $104 | $114 | $124 | $133 | $851 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $2,165,000 - $2,905,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt