Suite number:
2Q+D (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1535 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,275,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.11%
Cumulative Return on Investment in Year 5
84.19%
Property Price at the End of Year 5
$2,931,000
Deposit Schedule
$5 at Signing
Total up to 15% in 330 days
$341,250
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 | $124,000 | $131,000 | $138,000 | $145,000 | $152,000 | $160,000 | $169,000 | $177,000 | $187,000 | $1,501,000 |
| rent income | $37,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $536,000 |
| mortgage principal reduction | $24,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $355,000 |
| deposit interest | $632 | - | - | - | - | - | - | - | - | - | $632 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $204,000 | $201,000 | $211,000 | $222,000 | $233,000 | $244,000 | $256,000 | $268,000 | $282,000 | $295,000 | $2,417,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $341,000 | - | - | - | - | - | - | - | - | - | $341,000 |
| remaining balance payment | $114,000 | - | - | - | - | - | - | - | - | - | $114,000 |
| closing cost | $126,000 | - | - | - | - | - | - | - | - | - | $126,000 |
| operating expense | $20,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $266,000 |
| mortgage payment | $92,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $1,088,000 |
| total expense investment | $692,000 | $135,000 | $136,000 | $136,000 | $137,000 | $138,000 | $139,000 | $140,000 | $141,000 | $142,000 | $1,935,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$488,110 | $67,000 | $76,000 | $85,000 | $95,000 | $106,000 | $117,000 | $129,000 | $141,000 | $154,000 | $482,000 |
| cumulative roi | $26 | $44 | $59 | $72 | $84 | $95 | $106 | $116 | $126 | $135 | $862 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $2,165,000 - $2,905,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt