Suite number:
1G+D
Project:
Address:
Toronto C08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1
Size:
545 sqft
Occupancy Date:
Jun 2028
Price, CAD
$934,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.04%
Cumulative Return on Investment in Year 5
113.31%
Property Price at the End of Year 5
$1,203,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$46,700
5% in 270 days
$46,700
5% on Occupancy
$46,700
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 | $48,000 | $51,000 | $54,000 | $57,000 | $59,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $616,000 |
| rent income | - | - | - | $7,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $95,000 |
| mortgage principal reduction | - | - | - | $7,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $87,000 |
| deposit interest | $5,000 | $10,000 | $7,000 | $3,000 | - | - | - | - | - | - | $24,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $61,000 | $61,000 | $97,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $847,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $93,000 | $47,000 | - | - | - | - | - | - | - | - | $140,000 |
| remaining balance payment | - | - | - | $47,000 | - | - | - | - | - | - | $47,000 |
| closing cost | - | - | - | $71,000 | - | - | - | - | - | - | $71,000 |
| operating expense | - | - | - | $5,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $60,000 |
| mortgage payment | - | - | - | $27,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $308,000 |
| total expense investment | $93,000 | $47,000 | - | $150,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $625,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$40,128 | $14,000 | $61,000 | -$52,504 | $29,000 | $33,000 | $37,000 | $42,000 | $46,000 | $51,000 | $222,000 |
| cumulative roi | $57 | $81 | $125 | $104 | $113 | $121 | $129 | $136 | $143 | $150 | $1,000 |
Queen Church Condos
Address: Toronto C08, Ontario
Price Range: $699,000 - $1,357,000
Avail. suites: 11
0—3 bd
412—814 SqFt