Suite number:
318
Project:
Address:
Toronto C08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1759 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,345,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.62%
Cumulative Return on Investment in Year 5
86.48%
Property Price at the End of Year 5
$3,021,000
Deposit Schedule
$5 at Signing
Total up to 15% in 755 days
$351,750
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 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $1,548,000 |
| rent income | $43,000 | $53,000 | $56,000 | $58,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $614,000 |
| mortgage principal reduction | $25,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $366,000 |
| deposit interest | $651 | - | - | - | - | - | - | - | - | - | $651 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $214,000 | $213,000 | $223,000 | $234,000 | $246,000 | $258,000 | $270,000 | $284,000 | $297,000 | $312,000 | $2,552,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $352,000 | - | - | - | - | - | - | - | - | - | $352,000 |
| remaining balance payment | $117,000 | - | - | - | - | - | - | - | - | - | $117,000 |
| closing cost | $129,000 | - | - | - | - | - | - | - | - | - | $129,000 |
| operating expense | $20,000 | $25,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $272,000 |
| mortgage payment | $95,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $1,122,000 |
| total expense investment | $713,000 | $139,000 | $140,000 | $140,000 | $141,000 | $142,000 | $143,000 | $144,000 | $145,000 | $146,000 | $1,992,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$499,032 | $74,000 | $84,000 | $94,000 | $105,000 | $116,000 | $127,000 | $140,000 | $153,000 | $166,000 | $560,000 |
| cumulative roi | $26 | $44 | $60 | $74 | $86 | $98 | $109 | $120 | $131 | $141 | $891 |
Aqualuna Condos
Address: Toronto C08, Ontario
Price Range: $1,095,000 - $3,850,000
Avail. suites: 10
1—3.5 bd
802—4622 SqFt