Suite number:
2N+D (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1521 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,230,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.14%
Cumulative Return on Investment in Year 5
84.35%
Property Price at the End of Year 5
$2,873,000
Deposit Schedule
$5 at Signing
Total up to 15% in 330 days
$334,500
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 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,472,000 |
| rent income | $37,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $531,000 |
| mortgage principal reduction | $24,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $348,000 |
| deposit interest | $620 | - | - | - | - | - | - | - | - | - | $620 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $201,000 | $198,000 | $208,000 | $218,000 | $228,000 | $240,000 | $251,000 | $264,000 | $277,000 | $290,000 | $2,375,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $335,000 | - | - | - | - | - | - | - | - | - | $335,000 |
| remaining balance payment | $112,000 | - | - | - | - | - | - | - | - | - | $112,000 |
| closing cost | $123,000 | - | - | - | - | - | - | - | - | - | $123,000 |
| operating expense | $19,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $263,000 |
| mortgage payment | $90,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $1,067,000 |
| total expense investment | $679,000 | $132,000 | $133,000 | $134,000 | $135,000 | $135,000 | $136,000 | $137,000 | $138,000 | $139,000 | $1,899,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$477,966 | $66,000 | $75,000 | $84,000 | $94,000 | $104,000 | $115,000 | $127,000 | $139,000 | $151,000 | $476,000 |
| cumulative roi | $26 | $44 | $59 | $72 | $84 | $95 | $106 | $116 | $126 | $136 | $864 |
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