Suite number:
PH-G-3B - Trillium
Project:
Address:
Toronto C08, Ontario
Developer:
Broccolini
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1424 sqft
Occupancy Date:
Jan 2024
Price, CAD
$2,277,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.63%
Cumulative Return on Investment in Year 5
147.49%
Property Price at the End of Year 5
$2,935,000
Deposit Schedule
$10,000 at Signing
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 | $125,000 | $131,000 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $187,000 | $1,503,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $53,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $389,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $171,000 | $155,000 | $163,000 | $172,000 | $180,000 | $190,000 | $199,000 | $210,000 | $220,000 | $232,000 | $1,892,000 |
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 | $1,141,000 |
| total expense investment | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $1,141,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $57,000 | $41,000 | $49,000 | $58,000 | $66,000 | $76,000 | $85,000 | $96,000 | $106,000 | $118,000 | $751,000 |
| cumulative roi | $150 | $143 | $143 | $145 | $147 | $151 | $154 | $158 | $162 | $166 | $2,000 |
River & Fifth Condos
Address: Toronto C08, Ontario
Price Range: $470,000 - $2,278,000
Avail. suites: 19
0—3.5 bd
347—1444 SqFt