Suite number:
2LA (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1464 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,165,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.11%
Cumulative Return on Investment in Year 5
84.29%
Property Price at the End of Year 5
$2,789,000
Deposit Schedule
$5 at Signing
Total up to 15% in 330 days
$324,750
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 | $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 | $36,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $62,000 | $511,000 |
| mortgage principal reduction | $23,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $338,000 |
| deposit interest | $601 | - | - | - | - | - | - | - | - | - | $601 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $196,000 | $192,000 | $201,000 | $211,000 | $221,000 | $232,000 | $244,000 | $256,000 | $268,000 | $281,000 | $2,302,000 |
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 | $120,000 | - | - | - | - | - | - | - | - | - | $120,000 |
| operating expense | $19,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $29,000 | $254,000 |
| mortgage payment | $88,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $1,036,000 |
| total expense investment | $660,000 | $128,000 | $129,000 | $130,000 | $131,000 | $131,000 | $132,000 | $133,000 | $134,000 | $135,000 | $1,842,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$463,877 | $63,000 | $72,000 | $81,000 | $91,000 | $101,000 | $111,000 | $123,000 | $134,000 | $147,000 | $460,000 |
| cumulative roi | $26 | $44 | $59 | $72 | $84 | $95 | $106 | $116 | $126 | $135 | $864 |
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