Suite number:
Addison (NH2 - Tower B2)
Project:
Address:
Toronto W09, Ontario
Developer:
Lanterra Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
483 sqft
Occupancy Date:
Jul 2028
Price, CAD
$753,450
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.51%
Cumulative Return on Investment in Year 5
123.88%
Property Price at the End of Year 5
$971,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$37,673
5% in 90 days
$37,673
5% in 180 days
$37,673
5% in 270 days
$37,673
2% on Occupancy
$15,069
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 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $497,000 |
| rent income | - | - | - | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $80,000 |
| mortgage principal reduction | - | - | - | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $70,000 |
| deposit interest | $6,000 | $8,000 | $8,000 | $5,000 | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $49,000 | $51,000 | $81,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $698,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $151,000 | - | - | $15,000 | - | - | - | - | - | - | $166,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $62,000 | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | - | $2,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $50,000 |
| mortgage payment | - | - | - | $12,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $232,000 |
| total expense investment | $151,000 | - | - | $92,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $510,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$105,404 | $49,000 | $51,000 | -$10,456 | $25,000 | $29,000 | $32,000 | $35,000 | $39,000 | $43,000 | $188,000 |
| cumulative roi | $30 | $63 | $97 | $115 | $124 | $132 | $139 | $147 | $153 | $160 | $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