Suite number:
PH06
Project:
Address:
Toronto C10, Ontario
Developer:
Tribute Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1224 sqft
Occupancy Date:
Dec 2024
Price, CAD
$1,999,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.57%
Cumulative Return on Investment in Year 5
86.81%
Property Price at the End of Year 5
$2,575,000
Deposit Schedule
$5 at Signing
Total up to 11% in 10269 days
$219,890
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 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $1,319,000 |
| rent income | $39,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $63,000 | $518,000 |
| mortgage principal reduction | $24,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $315,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $191,000 | $181,000 | $190,000 | $199,000 | $209,000 | $219,000 | $230,000 | $241,000 | $253,000 | $265,000 | $2,176,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $220,000 | - | - | - | - | - | - | - | - | - | $220,000 |
| remaining balance payment | $180,000 | - | - | - | - | - | - | - | - | - | $180,000 |
| closing cost | $112,000 | - | - | - | - | - | - | - | - | - | $112,000 |
| operating expense | $17,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $213,000 |
| mortgage payment | $89,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $964,000 |
| total expense investment | $618,000 | $116,000 | $117,000 | $118,000 | $118,000 | $119,000 | $120,000 | $120,000 | $121,000 | $122,000 | $1,689,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$427,280 | $64,000 | $73,000 | $81,000 | $90,000 | $100,000 | $110,000 | $121,000 | $132,000 | $143,000 | $487,000 |
| cumulative roi | $26 | $45 | $60 | $74 | $87 | $99 | $110 | $121 | $132 | $142 | $896 |
Y&S Condos
Address: Toronto C10, Ontario
Price Range: $1,182,000 - $1,999,000
Avail. suites: 10
2—3 bd
782—1224 SqFt