Suite number:
21BN+AS
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3
Size:
2649 sqft
Occupancy Date:
Jun 2025
Price, CAD
$7,089,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.46%
Cumulative Return on Investment in Year 5
143.84%
Property Price at the End of Year 5
$9,134,000
Deposit Schedule
$25,000 at Signing
Total up to 18.5% in 9999 days
$1,311,632
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 | $368,000 | $388,000 | $408,000 | $429,000 | $451,000 | $475,000 | $500,000 | $526,000 | $553,000 | $582,000 | $4,679,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $110,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $129,000 | $136,000 | $1,128,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $478,000 | $481,000 | $505,000 | $531,000 | $559,000 | $587,000 | $617,000 | $649,000 | $682,000 | $717,000 | $5,807,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $3,550,000 |
| total expense investment | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $355,000 | $3,550,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $123,000 | $126,000 | $150,000 | $176,000 | $203,000 | $232,000 | $262,000 | $294,000 | $327,000 | $362,000 | $2,256,000 |
| cumulative roi | $135 | $135 | $137 | $140 | $144 | $147 | $151 | $155 | $159 | $164 | $1,000 |
50 Scollard Condos
Address: Toronto, Ontario
Price Range: $3,142,000 - $18,319,000
Avail. suites: 22
1.5—3.5 bd
1209—5943 SqFt