Suite number:
Lorraine
Project:
Address:
Toronto C08, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
733 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,122,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.56%
Cumulative Return on Investment in Year 5
102.15%
Property Price at the End of Year 5
$1,447,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$56,145
5% in 90 days
$56,145
5% in 180 days
$56,145
5% in 270 days
$56,145
2% on Occupancy
$22,458
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 | $58,000 | $61,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $741,000 |
| rent income | - | - | $16,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $192,000 |
| mortgage principal reduction | - | - | $10,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $127,000 |
| deposit interest | $9,000 | $12,000 | $2,000 | - | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $73,000 | $117,000 | $104,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $1,107,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $225,000 | - | $22,000 | - | - | - | - | - | - | - | $247,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $78,000 | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | - | $8,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $94,000 |
| mortgage payment | - | - | $42,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $436,000 |
| total expense investment | $225,000 | - | $151,000 | $68,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $69,000 | $855,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$157,592 | $73,000 | -$34,264 | $37,000 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $252,000 |
| cumulative roi | $30 | $62 | $78 | $91 | $102 | $112 | $122 | $131 | $140 | $149 | $1,000 |
No. 31 Condominiums
Address: Toronto C08, Ontario
Price Range: $920,000 - $1,709,000
Avail. suites: 21
0—3 bd
351—1079 SqFt