Suite number:
Concerto
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
880 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,518,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.23%
Cumulative Return on Investment in Year 5
117.54%
Property Price at the End of Year 5
$1,957,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$75,945
5% in 90 days
$75,945
5% in 120 days
$75,945
5% in 270 days
$75,945
1% on Occupancy
$15,189
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 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $118,000 | $125,000 | $1,002,000 |
| rent income | - | - | - | $19,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $197,000 |
| mortgage principal reduction | - | - | - | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $146,000 |
| deposit interest | $11,000 | $16,000 | $16,000 | $3,000 | - | - | - | - | - | - | $46,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $90,000 | $99,000 | $103,000 | $152,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $182,000 | $1,415,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $304,000 | - | - | $15,000 | - | - | - | - | - | - | $319,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $94,000 | - | - | - | - | - | - | $94,000 |
| operating expense | - | - | - | $11,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $107,000 |
| mortgage payment | - | - | - | $57,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $513,000 |
| total expense investment | $304,000 | - | - | $178,000 | $91,000 | $92,000 | $92,000 | $92,000 | $93,000 | $93,000 | $1,034,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$213,819 | $99,000 | $103,000 | -$25,420 | $52,000 | $58,000 | $65,000 | $73,000 | $81,000 | $89,000 | $381,000 |
| cumulative roi | $30 | $62 | $96 | $107 | $118 | $127 | $135 | $143 | $150 | $158 | $1,000 |
Natasha The Residences
Address: Toronto C01, Ontario
Price Range: $811,000 - $2,420,000
Avail. suites: 24
0—3 bd
339—1340 SqFt