Suite number:
2LA (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1464 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,165,000
Available
ROI
12,77%
Monthly Expenses
- condo fees— $996
- property taxes— $541
- property management— $220
- repairs and maintenance— $110
Total: $1,866
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.59%
Cumulative Return on Investment in Year 5
82.02%
Property Price at the End of Year 5
$2,789,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$324,750
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $112,000 | $118,000 | $125,000 | $131,000 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $1,429,000 |
| rent income | $39,000 | $45,000 | $46,000 | $48,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $516,000 |
| mortgage principal reduction | $24,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $200,000 | $191,000 | $200,000 | $210,000 | $221,000 | $231,000 | $243,000 | $255,000 | $268,000 | $281,000 | $2,299,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $325,000 | - | - | - | - | - | - | - | - | - | $325,000 |
| remaining balance payment | $108,000 | - | - | - | - | - | - | - | - | - | $108,000 |
| closing cost | $122,000 | - | - | - | - | - | - | - | - | - | $122,000 |
| operating expense | $21,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $246,000 |
| mortgage payment | $99,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $1,075,000 |
| total expense investment | $675,000 | $131,000 | $132,000 | $132,000 | $133,000 | $133,000 | $134,000 | $135,000 | $135,000 | $136,000 | $1,876,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$474,649 | $60,000 | $68,000 | $78,000 | $88,000 | $98,000 | $109,000 | $120,000 | $132,000 | $145,000 | $423,000 |
| cumulative roi | $26 | $43 | $58 | $70 | $82 | $93 | $103 | $113 | $122 | $132 | $841 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $2,165,000 - $2,905,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.