Suite number:
PH18 (Penthouse Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
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
17.51%
Cumulative Return on Investment in Year 5
81.00%
Property Price at the End of Year 5
$3,743,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 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 | $50,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $654,000 |
| mortgage principal reduction | $33,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $443,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $257,000 | $253,000 | $265,000 | $278,000 | $292,000 | $307,000 | $322,000 | $338,000 | $354,000 | $372,000 | $3,038,000 |
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 | $159,000 | - | - | - | - | - | - | - | - | - | $159,000 |
| operating expense | $26,000 | $29,000 | $30,000 | $31,000 | $32,000 | $32,000 | $33,000 | $34,000 | $35,000 | $35,000 | $317,000 |
| mortgage payment | $133,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $1,443,000 |
| total expense investment | $900,000 | $175,000 | $176,000 | $176,000 | $177,000 | $178,000 | $178,000 | $179,000 | $180,000 | $181,000 | $2,500,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$642,335 | $78,000 | $90,000 | $102,000 | $115,000 | $129,000 | $143,000 | $159,000 | $175,000 | $191,000 | $539,000 |
| cumulative roi | $25 | $42 | $57 | $70 | $81 | $92 | $102 | $111 | $121 | $130 | $829 |
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