Suite number:
2E
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
720 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,075,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.86%
Cumulative Return on Investment in Year 5
102.78%
Property Price at the End of Year 5
$1,385,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$53,750
5% in 365 days
$53,750
5% on Occupancy
$53,750
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 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $710,000 |
| rent income | - | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $181,000 |
| mortgage principal reduction | - | - | $7,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $117,000 |
| deposit interest | $6,000 | $6,000 | $9,000 | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $61,000 | $64,000 | $112,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $1,052,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $108,000 | - | $54,000 | - | - | - | - | - | - | - | $161,000 |
| remaining balance payment | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| closing cost | - | - | $76,000 | - | - | - | - | - | - | - | $76,000 |
| operating expense | - | - | $6,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $97,000 |
| mortgage payment | - | - | $27,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $404,000 |
| total expense investment | $108,000 | - | $217,000 | $66,000 | $66,000 | $67,000 | $67,000 | $67,000 | $67,000 | $68,000 | $792,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,006 | $64,000 | -$104,846 | $34,000 | $39,000 | $44,000 | $49,000 | $54,000 | $60,000 | $66,000 | $260,000 |
| cumulative roi | $57 | $117 | $78 | $92 | $103 | $113 | $122 | $131 | $140 | $148 | $1,000 |
6080 Yonge Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,560,000
Avail. suites: 13
0—3 bd
328—1546 SqFt