Suite number:
306 (Lakeside Collection)
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1741 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,675,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.51%
Cumulative Return on Investment in Year 5
144.87%
Property Price at the End of Year 5
$3,446,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$401,250
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 | $139,000 | $146,000 | $154,000 | $162,000 | $170,000 | $179,000 | $189,000 | $198,000 | $209,000 | $219,000 | $1,765,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $47,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $434,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $186,000 | $182,000 | $191,000 | $201,000 | $211,000 | $222,000 | $233,000 | $245,000 | $258,000 | $271,000 | $2,200,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $1,340,000 |
| total expense investment | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $1,340,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $52,000 | $48,000 | $57,000 | $67,000 | $77,000 | $88,000 | $99,000 | $111,000 | $124,000 | $137,000 | $860,000 |
| cumulative roi | $139 | $137 | $139 | $142 | $145 | $148 | $152 | $156 | $160 | $164 | $1,000 |
Aqualuna Condos
Address: Toronto, Ontario
Price Range: $1,095,000 - $4,150,000
Avail. suites: 14
1—3.5 bd
802—4622 SqFt