Suite number:
1-D2-A
Project:
Address:
Toronto C07, Ontario
Developer:
Plaza
Property type:
condo
Bathrooms:
2
Bedrooms:
1
Size:
573 sqft
Occupancy Date:
Mar 2025
Price, CAD
$818,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.79%
Cumulative Return on Investment in Year 5
81.67%
Property Price at the End of Year 5
$1,054,000
Deposit Schedule
$5 at Signing
Total up to 10% in 10179 days
$81,800
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 | $42,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $540,000 |
| rent income | $9,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $157,000 |
| mortgage principal reduction | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $125,000 |
| deposit interest | $564 | - | - | - | - | - | - | - | - | - | $564 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $83,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $846,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $94,000 |
| mortgage payment | $27,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $385,000 |
| total expense investment | $260,000 | $48,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $706,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$177,517 | $21,000 | $24,000 | $27,000 | $31,000 | $35,000 | $38,000 | $42,000 | $47,000 | $51,000 | $140,000 |
| cumulative roi | $30 | $46 | $59 | $71 | $82 | $91 | $101 | $109 | $118 | $126 | $833 |
Plaza on Yonge
Address: Toronto C07, Ontario
Price Range: $818,000 - $1,700,000
Avail. suites: 25
1—3 bd
434—1334 SqFt