Suite number:
Cristobal
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1340 sqft
Occupancy Date:
Mar 2028
Price, CAD
$2,419,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.14%
Cumulative Return on Investment in Year 5
119.76%
Property Price at the End of Year 5
$3,118,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$120,995
5% in 90 days
$120,995
5% in 120 days
$120,995
5% in 270 days
$120,995
1% on Occupancy
$24,199
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 | $125,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $171,000 | $179,000 | $189,000 | $199,000 | $1,597,000 |
| rent income | - | - | - | $35,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $358,000 |
| mortgage principal reduction | - | - | - | $22,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $232,000 |
| deposit interest | $18,000 | $25,000 | $25,000 | $5,000 | - | - | - | - | - | - | $73,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $143,000 | $158,000 | $164,000 | $233,000 | $233,000 | $245,000 | $257,000 | $270,000 | $283,000 | $297,000 | $2,284,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $484,000 | - | - | $24,000 | - | - | - | - | - | - | $508,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $134,000 | - | - | - | - | - | - | $134,000 |
| operating expense | - | - | - | $18,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $171,000 |
| mortgage payment | - | - | - | $91,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $818,000 |
| total expense investment | $484,000 | - | - | $267,000 | $145,000 | $146,000 | $146,000 | $147,000 | $148,000 | $148,000 | $1,631,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$340,654 | $158,000 | $164,000 | -$34,752 | $88,000 | $99,000 | $111,000 | $123,000 | $136,000 | $149,000 | $653,000 |
| cumulative roi | $30 | $62 | $96 | $108 | $120 | $130 | $139 | $148 | $156 | $165 | $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