Suite number:
3MT
Project:
Address:
Toronto C07, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1546 sqft
Occupancy Date:
Jan 2028
Price, CAD
$2,684,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.50%
Cumulative Return on Investment in Year 5
107.86%
Property Price at the End of Year 5
$3,458,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$134,200
5% in 365 days
$134,200
5% on Occupancy
$134,200
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 | $139,000 | $147,000 | $154,000 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $220,000 | $1,771,000 |
| rent income | - | - | - | $49,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $69,000 | $425,000 |
| mortgage principal reduction | - | - | - | $30,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $265,000 |
| deposit interest | $7,000 | $21,000 | $14,000 | $344 | - | - | - | - | - | - | $42,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $146,000 | $168,000 | $168,000 | $267,000 | $262,000 | $275,000 | $288,000 | $303,000 | $318,000 | $333,000 | $2,527,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $134,000 | $134,000 | - | $134,000 | - | - | - | - | - | - | $403,000 |
| remaining balance payment | - | - | - | $134,000 | - | - | - | - | - | - | $134,000 |
| closing cost | - | - | - | $148,000 | - | - | - | - | - | - | $148,000 |
| operating expense | - | - | - | $25,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $205,000 |
| mortgage payment | - | - | - | $123,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $930,000 |
| total expense investment | $134,000 | $134,000 | - | $565,000 | $163,000 | $163,000 | $164,000 | $165,000 | $165,000 | $166,000 | $1,819,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $12,000 | $34,000 | $168,000 | -$298,054 | $99,000 | $111,000 | $124,000 | $138,000 | $152,000 | $167,000 | $708,000 |
| cumulative roi | $109 | $117 | $180 | $95 | $108 | $119 | $129 | $138 | $147 | $156 | $1,000 |
6080 Yonge Condos
Address: Toronto C07, Ontario
Price Range: $699,000 - $2,684,000
Avail. suites: 11
0—3 bd
328—1546 SqFt