Suite number:
Alexandra (NH2 - Podium)
Project:
Address:
Toronto W09, Ontario
Developer:
Lanterra Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
962 sqft
Occupancy Date:
Jul 2028
Price, CAD
$1,114,600
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.23%
Cumulative Return on Investment in Year 5
133.29%
Property Price at the End of Year 5
$1,436,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$55,730
5% in 90 days
$55,730
5% in 180 days
$55,730
5% in 270 days
$55,730
2% on Occupancy
$22,292
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 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $736,000 |
| rent income | - | - | - | $11,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $240,000 |
| mortgage principal reduction | - | - | - | $5,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $103,000 |
| deposit interest | $9,000 | $12,000 | $12,000 | $7,000 | - | - | - | - | - | - | $39,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $73,000 | $76,000 | $114,000 | $120,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $1,142,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $223,000 | - | - | $22,000 | - | - | - | - | - | - | $245,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $77,000 | - | - | - | - | - | - | $77,000 |
| operating expense | - | - | - | $5,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $99,000 |
| mortgage payment | - | - | - | $18,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $343,000 |
| total expense investment | $223,000 | - | - | $122,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $71,000 | $764,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$155,937 | $73,000 | $76,000 | -$7,172 | $51,000 | $57,000 | $62,000 | $68,000 | $74,000 | $81,000 | $378,000 |
| cumulative roi | $30 | $63 | $97 | $119 | $133 | $147 | $160 | $172 | $184 | $196 | $1,000 |
Notting Hill Condos
Address: Toronto W09, Ontario
Price Range: $555,000 - $1,370,000
Avail. suites: 84
0—3.5 bd
321—1243 SqFt