Suite number:
518
Project:
Address:
Toronto C13, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
3.5
Bedrooms:
2
Size:
1953 sqft
Occupancy Date:
Sep 2024
Price, CAD
$1,963,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.61%
Cumulative Return on Investment in Year 5
149.26%
Property Price at the End of Year 5
$2,529,000
Deposit Schedule
$5 at Signing
Total up to 15% in 755 days
$294,450
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 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $132,000 | $138,000 | $146,000 | $153,000 | $161,000 | $1,295,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $32,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $322,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $134,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $199,000 | $1,618,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $955,000 |
| total expense investment | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $955,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $38,000 | $39,000 | $45,000 | $53,000 | $60,000 | $68,000 | $76,000 | $85,000 | $94,000 | $104,000 | $663,000 |
| cumulative roi | $140 | $140 | $143 | $146 | $149 | $153 | $157 | $161 | $165 | $169 | $2,000 |
Auberge On The Park
Address: Toronto C13, Ontario
Price Range: $1,150,000 - $1,963,000
Avail. suites: 11
1—3 bd
744—1953 SqFt