Suite number:
2Q+D (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
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
17.60%
Cumulative Return on Investment in Year 5
81.93%
Property Price at the End of Year 5
$2,931,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 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 | $41,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $541,000 |
| mortgage principal reduction | $26,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $347,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $209,000 | $200,000 | $210,000 | $221,000 | $232,000 | $243,000 | $255,000 | $268,000 | $281,000 | $295,000 | $2,414,000 |
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 | $127,000 | - | - | - | - | - | - | - | - | - | $127,000 |
| operating expense | $22,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $258,000 |
| mortgage payment | $104,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $1,130,000 |
| total expense investment | $708,000 | $138,000 | $138,000 | $139,000 | $140,000 | $140,000 | $141,000 | $141,000 | $142,000 | $143,000 | $1,970,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$499,358 | $63,000 | $72,000 | $82,000 | $92,000 | $103,000 | $114,000 | $126,000 | $139,000 | $152,000 | $444,000 |
| cumulative roi | $25 | $43 | $57 | $70 | $82 | $93 | $103 | $113 | $122 | $132 | $840 |
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