Suite number:
23-25AN
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
2166 sqft
Occupancy Date:
Jun 2025
Price, CAD
$5,620,900
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
$7,241,000
Deposit Schedule
$25,000 at Signing
Total up to 18.5% in 9999 days
$1,039,867
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 | $291,000 | $307,000 | $323,000 | $340,000 | $358,000 | $377,000 | $396,000 | $417,000 | $438,000 | $461,000 | $3,710,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $87,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $894,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $379,000 | $381,000 | $401,000 | $421,000 | $443,000 | $466,000 | $489,000 | $515,000 | $541,000 | $569,000 | $4,604,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $2,815,000 |
| total expense investment | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $2,815,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $97,000 | $100,000 | $119,000 | $140,000 | $161,000 | $184,000 | $208,000 | $233,000 | $260,000 | $287,000 | $1,789,000 |
| 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