Suite number:
Ballad
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
909 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,581,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.30%
Cumulative Return on Investment in Year 5
117.62%
Property Price at the End of Year 5
$2,037,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$79,050
5% in 90 days
$79,050
5% in 120 days
$79,050
5% in 270 days
$79,050
1% on Occupancy
$15,810
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 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $130,000 | $1,043,000 |
| rent income | - | - | - | $20,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $203,000 |
| mortgage principal reduction | - | - | - | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $152,000 |
| deposit interest | $12,000 | $16,000 | $16,000 | $3,000 | - | - | - | - | - | - | $48,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $94,000 | $103,000 | $107,000 | $157,000 | $148,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $1,470,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $316,000 | - | - | $16,000 | - | - | - | - | - | - | $332,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $97,000 | - | - | - | - | - | - | $97,000 |
| operating expense | - | - | - | $12,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $111,000 |
| mortgage payment | - | - | - | $59,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $534,000 |
| total expense investment | $316,000 | - | - | $183,000 | $95,000 | $95,000 | $96,000 | $96,000 | $96,000 | $97,000 | $1,074,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$222,560 | $103,000 | $107,000 | -$26,164 | $54,000 | $61,000 | $68,000 | $76,000 | $84,000 | $93,000 | $396,000 |
| 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