Suite number:
2N+D (Signature Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1521 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,255,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.85%
Cumulative Return on Investment in Year 5
82.78%
Property Price at the End of Year 5
$2,905,000
Deposit Schedule
$5 at Signing
Total up to 5% in 60 days
$112,750
5% in 90 days
$112,750
5% on Occupancy
$112,750
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 | $117,000 | $123,000 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $1,488,000 |
| rent income | $33,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $525,000 |
| mortgage principal reduction | $21,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $337,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $196,000 | $198,000 | $208,000 | $218,000 | $229,000 | $240,000 | $252,000 | $265,000 | $278,000 | $291,000 | $2,376,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $338,000 | - | - | - | - | - | - | - | - | - | $338,000 |
| remaining balance payment | $113,000 | - | - | - | - | - | - | - | - | - | $113,000 |
| closing cost | $126,000 | - | - | - | - | - | - | - | - | - | $126,000 |
| operating expense | $17,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $28,000 | $251,000 |
| mortgage payment | $85,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $1,101,000 |
| total expense investment | $679,000 | $137,000 | $137,000 | $138,000 | $138,000 | $139,000 | $139,000 | $140,000 | $141,000 | $141,000 | $1,929,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$483,003 | $62,000 | $71,000 | $80,000 | $91,000 | $101,000 | $113,000 | $125,000 | $137,000 | $150,000 | $446,000 |
| cumulative roi | $26 | $43 | $58 | $71 | $83 | $94 | $104 | $114 | $123 | $133 | $848 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $1,615,000 - $2,580,000
Avail. suites: 12
1—2.5 bd
637—2379 SqFt