Suite number:
TH8-3 (Townhome Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
townhouse
Bathrooms:
2.5
Bedrooms:
2
Size:
1620 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,300,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.23%
Cumulative Return on Investment in Year 5
84.73%
Property Price at the End of Year 5
$2,963,000
Deposit Schedule
$5 at Signing
Total up to 15% in 330 days
$345,000
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 | $119,000 | $126,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $171,000 | $179,000 | $189,000 | $1,518,000 |
| rent income | $39,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $565,000 |
| mortgage principal reduction | $25,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $359,000 |
| deposit interest | $639 | - | - | - | - | - | - | - | - | - | $639 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $208,000 | $206,000 | $216,000 | $226,000 | $237,000 | $249,000 | $261,000 | $274,000 | $287,000 | $302,000 | $2,467,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $345,000 | - | - | - | - | - | - | - | - | - | $345,000 |
| remaining balance payment | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| closing cost | $127,000 | - | - | - | - | - | - | - | - | - | $127,000 |
| operating expense | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $277,000 |
| mortgage payment | $93,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $1,100,000 |
| total expense investment | $701,000 | $137,000 | $138,000 | $139,000 | $139,000 | $140,000 | $141,000 | $142,000 | $143,000 | $144,000 | $1,965,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$492,562 | $69,000 | $78,000 | $88,000 | $98,000 | $109,000 | $120,000 | $132,000 | $144,000 | $157,000 | $502,000 |
| cumulative roi | $26 | $44 | $59 | $73 | $85 | $96 | $107 | $117 | $127 | $137 | $869 |
Edenbridge on The Kingsway
Address: Toronto W08, Ontario
Price Range: $2,165,000 - $2,905,000
Avail. suites: 9
1—2.5 bd
637—2379 SqFt