Suite number:
1105 Signature Series
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1679 sqft
Occupancy Date:
Mar 2023
Price, CAD
$2,470,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.14%
Cumulative Return on Investment in Year 5
158.50%
Property Price at the End of Year 5
$3,182,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$123,500
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 | $128,000 | $135,000 | $142,000 | $150,000 | $157,000 | $165,000 | $174,000 | $183,000 | $193,000 | $203,000 | $1,630,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $113,000 | $36,000 | $38,000 | $40,000 | $41,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $508,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $241,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $220,000 | $231,000 | $243,000 | $255,000 | $2,138,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $1,237,000 |
| total expense investment | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $1,237,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $118,000 | $47,000 | $56,000 | $65,000 | $75,000 | $85,000 | $96,000 | $107,000 | $119,000 | $132,000 | $901,000 |
| cumulative roi | $195 | $167 | $160 | $158 | $158 | $160 | $163 | $166 | $169 | $173 | $2,000 |
Tridel at The Well
Address: Toronto C01, Ontario
Price Range: $1,305,000 - $3,810,000
Avail. suites: 27
1—3.5 bd
509—3259 SqFt