Suite number:
F5 (BF)
Project:
Address:
Toronto C08, Ontario
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1283 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,482,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.68%
Cumulative Return on Investment in Year 5
95.94%
Property Price at the End of Year 5
$1,910,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$74,145
2.5% in 120 days
$37,073
2.5% in 240 days
$37,073
5% on Occupancy
$74,145
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 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $105,000 | $110,000 | $116,000 | $122,000 | $979,000 |
| rent income | - | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $480,000 |
| mortgage principal reduction | - | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $201,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $83,000 | $168,000 | $151,000 | $159,000 | $166,000 | $174,000 | $183,000 | $192,000 | $201,000 | $211,000 | $1,689,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $222,000 | - | - | - | - | - | - | - | - | - | $222,000 |
| remaining balance payment | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | - | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $175,000 |
| mortgage payment | - | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $668,000 |
| total expense investment | $389,000 | $92,000 | $92,000 | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $1,233,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$306,592 | $76,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $97,000 | $106,000 | $116,000 | $456,000 |
| cumulative roi | $22 | $48 | $66 | $81 | $96 | $110 | $123 | $136 | $149 | $163 | $994 |
Burke Condos
Address: Toronto C08, Ontario
Price Range: $1,133,000 - $2,072,000
Avail. suites: 7
1—3.5 bd
530—2091 SqFt