Suite number:
3-C Terrace
Project:
Address:
Toronto C07, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1157 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,550,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.71%
Cumulative Return on Investment in Year 5
87.89%
Property Price at the End of Year 5
$1,997,000
Deposit Schedule
$5 at Signing
Total up to 10% in 9999 days
$155,000
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 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,023,000 |
| rent income | $30,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $477,000 |
| mortgage principal reduction | $14,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $232,000 |
| deposit interest | $733 | - | - | - | - | - | - | - | - | - | $733 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $150,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $186,000 | $195,000 | $205,000 | $215,000 | $1,756,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $155,000 | - | - | - | - | - | - | - | - | - | $155,000 |
| remaining balance payment | $155,000 | - | - | - | - | - | - | - | - | - | $155,000 |
| closing cost | $95,000 | - | - | - | - | - | - | - | - | - | $95,000 |
| operating expense | $13,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $194,000 |
| mortgage payment | $58,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $757,000 |
| total expense investment | $477,000 | $96,000 | $96,000 | $97,000 | $97,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $1,357,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$327,479 | $50,000 | $57,000 | $64,000 | $72,000 | $79,000 | $88,000 | $96,000 | $105,000 | $115,000 | $400,000 |
| cumulative roi | $27 | $45 | $61 | $75 | $88 | $100 | $112 | $123 | $135 | $146 | $912 |
Plaza on Yonge
Address: Toronto C07, Ontario
Price Range: $818,000 - $1,700,000
Avail. suites: 25
1—3 bd
434—1334 SqFt