Suite number:
403 Signature Series
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1515 sqft
Occupancy Date:
Mar 2023
Price, CAD
$2,275,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.06%
Cumulative Return on Investment in Year 5
156.79%
Property Price at the End of Year 5
$2,931,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$113,750
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 | $118,000 | $124,000 | $131,000 | $138,000 | $145,000 | $152,000 | $160,000 | $169,000 | $177,000 | $187,000 | $1,501,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $96,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $455,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $214,000 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $212,000 | $223,000 | $235,000 | $1,957,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $1,139,000 |
| total expense investment | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $1,139,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $100,000 | $43,000 | $51,000 | $60,000 | $69,000 | $78,000 | $88,000 | $98,000 | $109,000 | $121,000 | $818,000 |
| cumulative roi | $188 | $163 | $157 | $156 | $157 | $159 | $161 | $164 | $168 | $172 | $2,000 |
Tridel at The Well
Address: Toronto C01, Ontario
Price Range: $1,305,000 - $3,810,000
Avail. suites: 23
1—3.5 bd
509—3259 SqFt