Suite number:
2-A
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
702 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,205,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.70%
Cumulative Return on Investment in Year 5
82.73%
Property Price at the End of Year 5
$1,552,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$60,250
11% on Occupancy
$132,550
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 | $62,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $795,000 |
| rent income | $5,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $226,000 |
| mortgage principal reduction | $4,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $169,000 |
| deposit interest | $16 | - | - | - | - | - | - | - | - | - | $16 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $95,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $1,214,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $193,000 | - | - | - | - | - | - | - | - | - | $193,000 |
| remaining balance payment | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| closing cost | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | $3,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $115,000 |
| mortgage payment | $15,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $558,000 |
| total expense investment | $341,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $996,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$245,309 | $30,000 | $35,000 | $40,000 | $45,000 | $51,000 | $56,000 | $63,000 | $69,000 | $76,000 | $218,000 |
| cumulative roi | $27 | $45 | $59 | $72 | $83 | $93 | $102 | $112 | $120 | $129 | $842 |
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt