Suite number:
1CC+D
Project:
Address:
Toronto, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
661 sqft
Occupancy Date:
Jan 2028
Price, CAD
$837,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.36%
Cumulative Return on Investment in Year 5
100.86%
Property Price at the End of Year 5
$1,078,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$41,850
5% in 365 days
$41,850
5% on Occupancy
$41,850
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 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $552,000 |
| rent income | - | - | $17,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $207,000 |
| mortgage principal reduction | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $94,000 |
| deposit interest | $2,000 | $7,000 | $1,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $52,000 | $98,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $114,000 | $888,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | $42,000 | $42,000 | - | - | - | - | - | - | - | $126,000 |
| remaining balance payment | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| closing cost | - | - | $67,000 | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $92,000 |
| mortgage payment | - | - | $31,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $325,000 |
| total expense investment | $42,000 | $42,000 | $190,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $54,000 | $55,000 | $651,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $10,000 | -$92,056 | $32,000 | $36,000 | $40,000 | $45,000 | $49,000 | $54,000 | $59,000 | $237,000 |
| cumulative roi | $109 | $117 | $73 | $88 | $101 | $113 | $125 | $136 | $147 | $158 | $1,000 |
6080 Yonge Condos
Address: Toronto, Ontario
Price Range: $699,000 - $1,560,000
Avail. suites: 13
0—3 bd
328—1546 SqFt