Suite number:
3ET (Terrace Collection Suites)
Project:
Address:
Toronto W02, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1185 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,840,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.31%
Cumulative Return on Investment in Year 5
85.48%
Property Price at the End of Year 5
$2,370,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$276,000
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 | $95,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $130,000 | $136,000 | $144,000 | $151,000 | $1,214,000 |
| rent income | $31,000 | $43,000 | $45,000 | $46,000 | $48,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $489,000 |
| mortgage principal reduction | $17,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $275,000 |
| deposit interest | $871 | - | - | - | - | - | - | - | - | - | $871 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $168,000 | $167,000 | $175,000 | $184,000 | $193,000 | $202,000 | $212,000 | $223,000 | $234,000 | $245,000 | $2,003,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $276,000 | - | - | - | - | - | - | - | - | - | $276,000 |
| remaining balance payment | $92,000 | - | - | - | - | - | - | - | - | - | $92,000 |
| closing cost | $107,000 | - | - | - | - | - | - | - | - | - | $107,000 |
| operating expense | $14,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $207,000 |
| mortgage payment | $69,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $898,000 |
| total expense investment | $559,000 | $112,000 | $112,000 | $113,000 | $113,000 | $114,000 | $114,000 | $115,000 | $115,000 | $116,000 | $1,581,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$390,289 | $55,000 | $63,000 | $71,000 | $80,000 | $89,000 | $98,000 | $108,000 | $119,000 | $130,000 | $422,000 |
| cumulative roi | $26 | $44 | $60 | $73 | $85 | $97 | $108 | $119 | $129 | $140 | $881 |
The Dupont
Address: Toronto W02, Ontario
Price Range: $1,040,000 - $1,840,000
Avail. suites: 11
1—3.5 bd
532—1288 SqFt