Suite number:
Coco
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
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
23.84%
Cumulative Return on Investment in Year 5
114.91%
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 | - | - | - | $5,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $55,000 |
| mortgage principal reduction | - | - | - | $7,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $81,000 |
| deposit interest | $7,000 | $9,000 | $9,000 | $2,000 | - | - | - | - | - | - | $26,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $50,000 | $54,000 | $56,000 | $88,000 | $71,000 | $75,000 | $78,000 | $82,000 | $87,000 | $91,000 | $732,000 |
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 | - | - | - | $65,000 | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $50,000 |
| mortgage payment | - | - | - | $27,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $268,000 |
| total expense investment | $165,000 | - | - | $105,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $557,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$115,553 | $54,000 | $56,000 | -$16,362 | $24,000 | $27,000 | $31,000 | $34,000 | $38,000 | $42,000 | $175,000 |
| cumulative roi | $30 | $63 | $97 | $107 | $115 | $122 | $128 | $134 | $140 | $146 | $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