Suite number:
1B-C PODIUM
Project:
Address:
Burlington, Ontario
Developer:
Latch Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
488 sqft
Occupancy Date:
Sep 2028
Price, CAD
$521,999
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.40%
Cumulative Return on Investment in Year 5
124.43%
Property Price at the End of Year 5
$672,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 0 days
$26,100
5% in 0 days
$26,100
5% in 30 days
$26,100
5% on Occupancy
$26,100
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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $344,000 |
| rent income | - | - | - | $2,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $79,000 |
| mortgage principal reduction | - | - | - | $1,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $47,000 |
| deposit interest | $2,000 | $5,000 | $4,000 | $3,000 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $33,000 | $34,000 | $62,000 | $52,000 | $54,000 | $57,000 | $60,000 | $62,000 | $66,000 | $508,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | $26,000 | - | $26,000 | - | - | - | - | - | - | $104,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $46,000 | - | - | - | - | - | - | $46,000 |
| operating expense | - | - | - | $905 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $36,000 |
| mortgage payment | - | - | - | $4,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $157,000 |
| total expense investment | $52,000 | $26,000 | - | $77,000 | $31,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $343,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,388 | $7,000 | $34,000 | -$15,227 | $21,000 | $23,000 | $26,000 | $28,000 | $31,000 | $34,000 | $164,000 |
| cumulative roi | $55 | $79 | $123 | $113 | $124 | $135 | $145 | $154 | $163 | $172 | $1,000 |
1989 Condos
Address: Burlington, Ontario
Price Range: $483,000 - $1,016,000
Avail. suites: 32
1—3 bd
444—1144 SqFt