Suite number:
1B+D-B Tower 1
Project:
Address:
Burlington, Ontario
Developer:
Latch Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
559 sqft
Occupancy Date:
Sep 2028
Price, CAD
$582,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.01%
Cumulative Return on Investment in Year 5
122.74%
Property Price at the End of Year 5
$751,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$29,150
5% in 100 days
$29,150
5% in 259 days
$29,150
5% on Occupancy
$29,150
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 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $385,000 |
| rent income | - | - | - | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $149,000 |
| mortgage principal reduction | - | - | - | $5,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $56,000 |
| deposit interest | $4,000 | $5,000 | $5,000 | $995 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $36,000 | $38,000 | $80,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $628,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $87,000 | - | - | $29,000 | - | - | - | - | - | - | $117,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $49,000 | - | - | - | - | - | - | $49,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $49,000 |
| mortgage payment | - | - | - | $22,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $197,000 |
| total expense investment | $87,000 | - | - | $105,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $411,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,417 | $36,000 | $38,000 | -$24,475 | $29,000 | $32,000 | $35,000 | $38,000 | $42,000 | $45,000 | $216,000 |
| cumulative roi | $39 | $81 | $124 | $107 | $123 | $137 | $151 | $165 | $179 | $194 | $1,000 |
1989 Condos
Address: Burlington, Ontario
Price Range: $392,000 - $1,017,000
Avail. suites: 35
1—3 bd
444—1144 SqFt