Suite number:
3A (Home-Sized Collection)
Project:
Address:
Toronto W02, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1067 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,460,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.03%
Cumulative Return on Investment in Year 5
89.71%
Property Price at the End of Year 5
$1,881,000
Deposit Schedule
$5 at Signing
Total up to 15% in 935 days
$219,000
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 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $964,000 |
| rent income | $28,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $442,000 |
| mortgage principal reduction | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $225,000 |
| deposit interest | $899 | - | - | - | - | - | - | - | - | - | $899 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $143,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $192,000 | $202,000 | $1,656,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $219,000 | - | - | - | - | - | - | - | - | - | $219,000 |
| remaining balance payment | $73,000 | - | - | - | - | - | - | - | - | - | $73,000 |
| closing cost | $90,000 | - | - | - | - | - | - | - | - | - | $90,000 |
| operating expense | $13,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $187,000 |
| mortgage payment | $53,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $692,000 |
| total expense investment | $448,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $92,000 | $92,000 | $93,000 | $1,262,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$305,373 | $50,000 | $56,000 | $63,000 | $69,000 | $77,000 | $84,000 | $92,000 | $100,000 | $109,000 | $394,000 |
| cumulative roi | $28 | $46 | $62 | $76 | $90 | $102 | $114 | $126 | $137 | $149 | $931 |
The Dupont
Address: Toronto W02, Ontario
Price Range: $1,040,000 - $1,840,000
Avail. suites: 11
1—3.5 bd
532—1288 SqFt