Suite number:
5710 (East Tower Sky Loft)
Project:
Address:
Toronto, Ontario
Developer:
Concord Adex
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
1380 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,569,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.58%
Cumulative Return on Investment in Year 5
146.44%
Property Price at the End of Year 5
$2,023,000
Deposit Schedule
$5 at Signing
Total up to 10% in 9999 days
$156,990
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 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $1,036,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $33,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $263,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $114,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $144,000 | $152,000 | $159,000 | $1,299,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $786,000 |
| total expense investment | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $786,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $36,000 | $28,000 | $34,000 | $39,000 | $46,000 | $52,000 | $59,000 | $66,000 | $73,000 | $81,000 | $513,000 |
| cumulative roi | $145 | $141 | $141 | $144 | $146 | $150 | $153 | $157 | $161 | $165 | $2,000 |
Concord Canada House
Address: Toronto, Ontario
Price Range: $670,000 - $1,970,000
Avail. suites: 15
1—4 bd
0—2308 SqFt