Suite number:
27S
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
2.5
Size:
2861 sqft
Occupancy Date:
Jun 2025
Price, CAD
$7,343,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.46%
Cumulative Return on Investment in Year 5
143.84%
Property Price at the End of Year 5
$9,461,000
Deposit Schedule
$25,000 at Signing
Total up to 18.5% in 9999 days
$1,358,622
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 | $381,000 | $402,000 | $423,000 | $445,000 | $468,000 | $492,000 | $518,000 | $544,000 | $573,000 | $603,000 | $4,847,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $114,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $1,168,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $495,000 | $498,000 | $523,000 | $550,000 | $579,000 | $608,000 | $639,000 | $672,000 | $707,000 | $743,000 | $6,015,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $3,678,000 |
| total expense investment | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $368,000 | $3,678,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $127,000 | $130,000 | $156,000 | $183,000 | $211,000 | $240,000 | $272,000 | $305,000 | $339,000 | $375,000 | $2,337,000 |
| cumulative roi | $135 | $135 | $137 | $140 | $144 | $147 | $151 | $155 | $159 | $164 | $1,000 |
50 Scollard Condos
Address: Toronto, Ontario
Price Range: $3,142,000 - $18,319,000
Avail. suites: 22
1.5—3.5 bd
1209—5943 SqFt