Suite number:
E2
Project:
Address:
Toronto C08, Ontario
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1105 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,295,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.33%
Cumulative Return on Investment in Year 5
91.53%
Property Price at the End of Year 5
$1,670,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$64,795
2.5% in 120 days
$32,398
7.5% on Occupancy
$97,193
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 | $67,000 | $71,000 | $75,000 | $78,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $855,000 |
| rent income | $29,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $456,000 |
| mortgage principal reduction | $12,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $194,000 |
| deposit interest | $493 | - | - | - | - | - | - | - | - | - | $493 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $133,000 | $127,000 | $133,000 | $140,000 | $147,000 | $154,000 | $162,000 | $169,000 | $178,000 | $186,000 | $1,529,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $194,000 | - | - | - | - | - | - | - | - | - | $194,000 |
| remaining balance payment | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| closing cost | $85,000 | - | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | $11,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $166,000 |
| mortgage payment | $49,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $633,000 |
| total expense investment | $405,000 | $80,000 | $81,000 | $81,000 | $82,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $1,143,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$272,052 | $47,000 | $53,000 | $59,000 | $65,000 | $72,000 | $79,000 | $87,000 | $94,000 | $103,000 | $386,000 |
| cumulative roi | $28 | $46 | $63 | $78 | $92 | $105 | $118 | $131 | $144 | $157 | $961 |
Burke Condos
Address: Toronto C08, Ontario
Price Range: $1,133,000 - $2,072,000
Avail. suites: 7
1—3.5 bd
530—2091 SqFt