Suite number:
2605 Classic Series I
Project:
Address:
Toronto C01, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1260 sqft
Occupancy Date:
Mar 2023
Price, CAD
$1,855,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.14%
Cumulative Return on Investment in Year 5
158.50%
Property Price at the End of Year 5
$2,390,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$92,750
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 | $96,000 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $138,000 | $145,000 | $152,000 | $1,224,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $85,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $381,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $181,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $173,000 | $182,000 | $192,000 | $1,606,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $929,000 |
| total expense investment | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $929,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $88,000 | $36,000 | $42,000 | $49,000 | $56,000 | $64,000 | $72,000 | $81,000 | $89,000 | $99,000 | $677,000 |
| cumulative roi | $195 | $167 | $160 | $158 | $158 | $160 | $163 | $166 | $169 | $173 | $2,000 |
Tridel at The Well
Address: Toronto C01, Ontario
Price Range: $1,305,000 - $3,810,000
Avail. suites: 27
1—3.5 bd
509—3259 SqFt