Suite number:
TH8-3 (Townhome Collection)
Project:
Address:
Toronto W08, Ontario
Developer:
Tridel
Property type:
townhouse
Floor plan:
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
17.72%
Cumulative Return on Investment in Year 5
82.45%
Property Price at the End of Year 5
$2,963,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 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 | $43,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $571,000 |
| mortgage principal reduction | $26,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $351,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $213,000 | $205,000 | $215,000 | $225,000 | $237,000 | $248,000 | $260,000 | $273,000 | $287,000 | $301,000 | $2,464,000 |
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 | $128,000 | - | - | - | - | - | - | - | - | - | $128,000 |
| operating expense | $22,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $269,000 |
| mortgage payment | $106,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $1,142,000 |
| total expense investment | $716,000 | $140,000 | $141,000 | $141,000 | $142,000 | $143,000 | $143,000 | $144,000 | $144,000 | $145,000 | $2,000,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$503,813 | $65,000 | $74,000 | $84,000 | $95,000 | $106,000 | $117,000 | $130,000 | $142,000 | $156,000 | $464,000 |
| cumulative roi | $25 | $43 | $58 | $71 | $82 | $93 | $104 | $114 | $123 | $133 | $847 |
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