Suite number:
Concerto
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
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
26.13%
Cumulative Return on Investment in Year 5
121.48%
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 | - | - | - | $17,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $194,000 |
| mortgage principal reduction | - | - | - | $13,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $149,000 |
| deposit interest | $13,000 | $16,000 | $16,000 | $4,000 | - | - | - | - | - | - | $48,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $91,000 | $99,000 | $103,000 | $150,000 | $143,000 | $150,000 | $158,000 | $166,000 | $174,000 | $183,000 | $1,418,000 |
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 | - | - | - | $93,000 | - | - | - | - | - | - | $93,000 |
| operating expense | - | - | - | $10,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $108,000 |
| mortgage payment | - | - | - | $49,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $493,000 |
| total expense investment | $304,000 | - | - | $167,000 | $89,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $1,013,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$212,504 | $99,000 | $103,000 | -$16,683 | $54,000 | $61,000 | $68,000 | $75,000 | $83,000 | $91,000 | $405,000 |
| cumulative roi | $30 | $63 | $97 | $111 | $121 | $131 | $139 | $148 | $155 | $163 | $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