Suite number:
Chelsea
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
525 sqft
Occupancy Date:
Mar 2028
Price, CAD
$963,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.41%
Cumulative Return on Investment in Year 5
121.11%
Property Price at the End of Year 5
$1,241,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$48,170
5% in 90 days
$48,170
5% in 120 days
$48,170
5% in 270 days
$48,170
1% on Occupancy
$9,634
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 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $636,000 |
| rent income | - | - | - | $12,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $139,000 |
| mortgage principal reduction | - | - | - | $8,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $94,000 |
| deposit interest | $8,000 | $10,000 | $10,000 | $3,000 | - | - | - | - | - | - | $31,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $58,000 | $63,000 | $65,000 | $106,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $118,000 | $924,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $193,000 | - | - | $10,000 | - | - | - | - | - | - | $202,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $70,000 | - | - | - | - | - | - | $70,000 |
| operating expense | - | - | - | $6,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $68,000 |
| mortgage payment | - | - | - | $31,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $312,000 |
| total expense investment | $193,000 | - | - | $118,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $653,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$134,778 | $63,000 | $65,000 | -$12,018 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $61,000 | $271,000 |
| cumulative roi | $30 | $63 | $97 | $110 | $121 | $131 | $141 | $150 | $158 | $167 | $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