Suite number:
Coco
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
419 sqft
Occupancy Date:
Mar 2028
Price, CAD
$826,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.98%
Cumulative Return on Investment in Year 5
111.00%
Property Price at the End of Year 5
$1,064,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$41,300
5% in 90 days
$41,300
5% in 120 days
$41,300
5% in 270 days
$41,300
1% on Occupancy
$8,260
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $545,000 |
| rent income | - | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $56,000 |
| mortgage principal reduction | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $79,000 |
| deposit interest | $6,000 | $9,000 | $9,000 | $2,000 | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $54,000 | $56,000 | $89,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $729,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $165,000 | - | - | $8,000 | - | - | - | - | - | - | $173,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $66,000 | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $50,000 |
| mortgage payment | - | - | - | $31,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $279,000 |
| total expense investment | $165,000 | - | - | $111,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $569,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$116,278 | $54,000 | $56,000 | -$22,256 | $22,000 | $26,000 | $29,000 | $33,000 | $37,000 | $41,000 | $161,000 |
| cumulative roi | $30 | $62 | $96 | $103 | $111 | $118 | $124 | $130 | $136 | $141 | $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