Suite number:
PH06
Project:
Address:
Toronto C10, Ontario
Developer:
Tribute Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1224 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,999,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.62%
Cumulative Return on Investment in Year 5
86.30%
Property Price at the End of Year 5
$2,575,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$99,950
6% on Occupancy
$119,940
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 | $25,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $494,000 |
| mortgage principal reduction | $14,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $292,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $169,000 | $179,000 | $187,000 | $197,000 | $206,000 | $216,000 | $227,000 | $238,000 | $250,000 | $262,000 | $2,132,000 |
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 | $113,000 | - | - | - | - | - | - | - | - | - | $113,000 |
| operating expense | $11,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $198,000 |
| mortgage payment | $58,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $959,000 |
| total expense investment | $582,000 | $119,000 | $119,000 | $120,000 | $120,000 | $121,000 | $121,000 | $122,000 | $122,000 | $123,000 | $1,670,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$413,595 | $60,000 | $68,000 | $77,000 | $86,000 | $96,000 | $106,000 | $117,000 | $128,000 | $140,000 | $462,000 |
| cumulative roi | $26 | $45 | $60 | $74 | $86 | $98 | $109 | $119 | $130 | $140 | $888 |
Y&S Condos
Address: Toronto C10, Ontario
Price Range: $1,182,000 - $1,999,000
Avail. suites: 10
2—3 bd
782—1224 SqFt