Suite number:
3-F Terrace
Project:
Address:
Toronto C07, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1302 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.90%
Cumulative Return on Investment in Year 5
88.46%
Property Price at the End of Year 5
$2,190,000
Deposit Schedule
$5 at Signing
Total up to 10% in 9999 days
$170,000
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 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $1,122,000 |
| rent income | $34,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $60,000 | $63,000 | $66,000 | $537,000 |
| mortgage principal reduction | $16,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $254,000 |
| deposit interest | $804 | - | - | - | - | - | - | - | - | - | $804 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $163,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $205,000 | $215,000 | $226,000 | $237,000 | $1,938,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $170,000 | - | - | - | - | - | - | - | - | - | $170,000 |
| remaining balance payment | $170,000 | - | - | - | - | - | - | - | - | - | $170,000 |
| closing cost | $101,000 | - | - | - | - | - | - | - | - | - | $101,000 |
| operating expense | $15,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $217,000 |
| mortgage payment | $64,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $830,000 |
| total expense investment | $520,000 | $106,000 | $106,000 | $107,000 | $107,000 | $108,000 | $108,000 | $109,000 | $109,000 | $110,000 | $1,489,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$357,676 | $56,000 | $64,000 | $71,000 | $80,000 | $88,000 | $97,000 | $107,000 | $117,000 | $127,000 | $449,000 |
| cumulative roi | $27 | $45 | $61 | $75 | $88 | $101 | $113 | $125 | $136 | $148 | $919 |
Plaza on Yonge
Address: Toronto C07, Ontario
Price Range: $818,000 - $1,700,000
Avail. suites: 25
1—3 bd
434—1334 SqFt