Suite number:
2-A
Project:
Address:
Toronto C08, Ontario
Developer:
Plaza
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
702 sqft
Occupancy Date:
Jul 2026
$1,205,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.88%
Cumulative Return on Investment in Year 5
91.54%
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
5% in 365 days
$60,250
6% on Occupancy
$72,300
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 | - | $7,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $201,000 |
mortgage principal reduction | - | $5,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $154,000 |
deposit interest | $3,000 | $4,000 | - | - | - | - | - | - | - | - | $7,000 |
gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
total income return | $65,000 | $106,000 | $106,000 | $111,000 | $117,000 | $122,000 | $128,000 | $135,000 | $141,000 | $148,000 | $1,180,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $60,000 | $133,000 | - | - | - | - | - | - | - | - | $193,000 |
remaining balance payment | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
closing cost | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
operating expense | - | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $106,000 |
mortgage payment | - | $20,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $488,000 |
total expense investment | $60,000 | $284,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $73,000 | $916,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $5,000 | -$178,572 | $36,000 | $41,000 | $46,000 | $51,000 | $57,000 | $63,000 | $69,000 | $76,000 | $265,000 |
cumulative roi | $109 | $50 | $66 | $80 | $92 | $102 | $112 | $121 | $130 | $139 | $1,000 |
Yonge at Wellesley Station
Address: Toronto C08, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 28
0—3.5 bd
375—1181 SqFt