Suite number:
20-22BN
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
1293 sqft
Occupancy Date:
Jun 2025
Price, CAD
$3,675,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.46%
Cumulative Return on Investment in Year 5
143.84%
Property Price at the End of Year 5
$4,736,000
Deposit Schedule
$25,000 at Signing
Total up to 18.5% in 9999 days
$680,042
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 | $191,000 | $201,000 | $212,000 | $223,000 | $234,000 | $246,000 | $259,000 | $273,000 | $287,000 | $302,000 | $2,426,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $57,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $585,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $248,000 | $249,000 | $262,000 | $275,000 | $290,000 | $304,000 | $320,000 | $337,000 | $354,000 | $372,000 | $3,011,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $1,841,000 |
| total expense investment | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $1,841,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $64,000 | $65,000 | $78,000 | $91,000 | $106,000 | $120,000 | $136,000 | $152,000 | $170,000 | $188,000 | $1,170,000 |
| cumulative roi | $135 | $135 | $137 | $140 | $144 | $147 | $151 | $155 | $159 | $164 | $1,000 |
50 Scollard Condos
Address: Toronto, Ontario
Price Range: $3,142,000 - $18,319,000
Avail. suites: 22
1.5—3.5 bd
1209—5943 SqFt