Suite number:
Avenue (NH2 - Podium)
Project:
Address:
Toronto W09, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
944 sqft
Occupancy Date:
Jul 2028
Price, CAD
$1,094,300
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.26%
Cumulative Return on Investment in Year 5
129.34%
Property Price at the End of Year 5
$1,410,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$54,715
5% in 90 days
$54,715
5% in 180 days
$54,715
5% in 270 days
$54,715
2% on Occupancy
$21,886
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 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $722,000 |
| rent income | - | - | - | $14,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $41,000 | $238,000 |
| mortgage principal reduction | - | - | - | $6,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $99,000 |
| deposit interest | $9,000 | $11,000 | $11,000 | $6,000 | - | - | - | - | - | - | $37,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $71,000 | $74,000 | $115,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $149,000 | $1,120,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $219,000 | - | - | $22,000 | - | - | - | - | - | - | $241,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $77,000 | - | - | - | - | - | - | $77,000 |
| operating expense | - | - | - | $6,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $96,000 |
| mortgage payment | - | - | - | $23,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $352,000 |
| total expense investment | $219,000 | - | - | $128,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $766,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$153,578 | $71,000 | $74,000 | -$12,327 | $48,000 | $53,000 | $59,000 | $65,000 | $71,000 | $78,000 | $355,000 |
| cumulative roi | $30 | $62 | $96 | $115 | $129 | $142 | $154 | $166 | $178 | $190 | $1,000 |
Notting Hill Condos
Address: Toronto W09, Ontario
Price Range: $555,000 - $1,370,000
Avail. suites: 84
0—3.5 bd
321—1243 SqFt