Suite number:
1B+D-A Podium
Project:
Address:
Burlington, Ontario
Developer:
Latch Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
628 sqft
Occupancy Date:
Sep 2028
Price, CAD
$643,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.57%
Cumulative Return on Investment in Year 5
124.19%
Property Price at the End of Year 5
$830,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$32,200
5% in 100 days
$32,200
5% in 259 days
$32,200
5% on Occupancy
$32,200
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $425,000 |
| rent income | - | - | - | $16,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $168,000 |
| mortgage principal reduction | - | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $62,000 |
| deposit interest | $4,000 | $5,000 | $5,000 | $1,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $40,000 | $42,000 | $86,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $694,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $97,000 | - | - | $32,000 | - | - | - | - | - | - | $129,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| operating expense | - | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $55,000 |
| mortgage payment | - | - | - | $24,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $218,000 |
| total expense investment | $97,000 | - | - | $112,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $451,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,008 | $40,000 | $42,000 | -$25,474 | $32,000 | $35,000 | $39,000 | $42,000 | $46,000 | $50,000 | $243,000 |
| cumulative roi | $39 | $81 | $124 | $108 | $124 | $139 | $154 | $168 | $182 | $197 | $1,000 |
1989 Condos
Address: Burlington, Ontario
Price Range: $392,000 - $1,017,000
Avail. suites: 35
1—3 bd
444—1144 SqFt