Suite number:
306 (Lakeside Collection)
Project:
Address:
Toronto C08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1741 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,610,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.76%
Cumulative Return on Investment in Year 5
82.37%
Property Price at the End of Year 5
$3,362,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$391,500
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 | $135,000 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $194,000 | $204,000 | $214,000 | $1,722,000 |
| rent income | $47,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $614,000 |
| mortgage principal reduction | $29,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $398,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $235,000 | $229,000 | $241,000 | $253,000 | $265,000 | $278,000 | $292,000 | $306,000 | $322,000 | $337,000 | $2,759,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $392,000 | - | - | - | - | - | - | - | - | - | $392,000 |
| remaining balance payment | $131,000 | - | - | - | - | - | - | - | - | - | $131,000 |
| closing cost | $144,000 | - | - | - | - | - | - | - | - | - | $144,000 |
| operating expense | $23,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $271,000 |
| mortgage payment | $120,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $1,296,000 |
| total expense investment | $808,000 | $156,000 | $156,000 | $157,000 | $158,000 | $158,000 | $159,000 | $160,000 | $160,000 | $161,000 | $2,233,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$572,866 | $73,000 | $84,000 | $96,000 | $107,000 | $120,000 | $133,000 | $147,000 | $161,000 | $177,000 | $525,000 |
| cumulative roi | $25 | $43 | $58 | $71 | $82 | $93 | $104 | $114 | $123 | $133 | $845 |
Aqualuna Condos
Address: Toronto C08, Ontario
Price Range: $1,095,000 - $3,850,000
Avail. suites: 12
1—3.5 bd
802—4622 SqFt