Suite number:
2L+DT (City View Collection)
Project:
Address:
Toronto W02, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
875 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,165,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.61%
Cumulative Return on Investment in Year 5
83.88%
Property Price at the End of Year 5
$1,501,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$174,750
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 | $60,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $769,000 |
| rent income | $19,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $302,000 |
| mortgage principal reduction | $11,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $174,000 |
| deposit interest | $551 | - | - | - | - | - | - | - | - | - | $551 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $115,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $147,000 | $154,000 | $1,270,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $175,000 | - | - | - | - | - | - | - | - | - | $175,000 |
| remaining balance payment | $58,000 | - | - | - | - | - | - | - | - | - | $58,000 |
| closing cost | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | $10,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $141,000 |
| mortgage payment | $44,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $569,000 |
| total expense investment | $367,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $1,023,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$251,757 | $33,000 | $38,000 | $43,000 | $49,000 | $54,000 | $60,000 | $67,000 | $73,000 | $80,000 | $246,000 |
| cumulative roi | $28 | $45 | $59 | $72 | $84 | $95 | $105 | $115 | $125 | $135 | $864 |
The Dupont
Address: Toronto W02, Ontario
Price Range: $1,040,000 - $1,840,000
Avail. suites: 11
1—3.5 bd
532—1288 SqFt