Suite number:
508 (Signature Series)
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1776 sqft
Occupancy Date:
Mar 2023
Price, CAD
$2,670,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.05%
Cumulative Return on Investment in Year 5
159.45%
Property Price at the End of Year 5
$3,440,000
Deposit Schedule
$5 at Signing
Total up to 15% in 755 days
$400,500
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 | $138,000 | $146,000 | $154,000 | $162,000 | $170,000 | $179,000 | $188,000 | $198,000 | $208,000 | $219,000 | $1,762,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $99,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $521,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $237,000 | $185,000 | $194,000 | $204,000 | $215,000 | $226,000 | $237,000 | $249,000 | $262,000 | $275,000 | $2,283,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $1,299,000 |
| total expense investment | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $1,299,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $107,000 | $55,000 | $65,000 | $74,000 | $85,000 | $96,000 | $107,000 | $119,000 | $132,000 | $145,000 | $985,000 |
| cumulative roi | $183 | $162 | $158 | $158 | $159 | $162 | $165 | $168 | $172 | $176 | $2,000 |
Tridel at The Well
Address: Toronto C01, Ontario
Price Range: $1,595,000 - $3,810,000
Avail. suites: 17
1—3.5 bd
509—3259 SqFt