Suite number:

2-A

Address:
Toronto C08, Ontario
Developer:
Plaza
Property type:
condo
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

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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