Suite number:
F4
Project:
Address:
Toronto C08, Ontario
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1234 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,393,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.71%
Cumulative Return on Investment in Year 5
96.38%
Property Price at the End of Year 5
$1,796,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$69,695
2.5% in 120 days
$34,848
2.5% in 240 days
$34,848
5% on Occupancy
$69,695
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 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $920,000 |
| rent income | - | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $462,000 |
| mortgage principal reduction | - | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $189,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $78,000 | $161,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $1,600,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $209,000 | - | - | - | - | - | - | - | - | - | $209,000 |
| remaining balance payment | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | $89,000 | - | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $168,000 |
| mortgage payment | - | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $628,000 |
| total expense investment | $368,000 | $87,000 | $87,000 | $88,000 | $88,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $1,164,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$290,199 | $74,000 | $56,000 | $63,000 | $70,000 | $77,000 | $84,000 | $92,000 | $101,000 | $110,000 | $436,000 |
| cumulative roi | $21 | $49 | $66 | $82 | $96 | $110 | $124 | $137 | $151 | $164 | $1,000 |
Burke Condos
Address: Toronto C08, Ontario
Price Range: $1,133,000 - $2,072,000
Avail. suites: 7
1—3.5 bd
530—2091 SqFt