Suite number:
Arthur
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
500 sqft
Occupancy Date:
Mar 2028
Price, CAD
$978,300
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.76%
Cumulative Return on Investment in Year 5
113.38%
Property Price at the End of Year 5
$1,260,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$48,915
5% in 90 days
$48,915
5% in 120 days
$48,915
5% in 270 days
$48,915
1% on Occupancy
$9,783
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 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $646,000 |
| rent income | - | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $89,000 |
| mortgage principal reduction | - | - | - | $9,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $94,000 |
| deposit interest | $7,000 | $10,000 | $10,000 | $2,000 | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $58,000 | $64,000 | $66,000 | $103,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $882,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $196,000 | - | - | $10,000 | - | - | - | - | - | - | $205,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $73,000 | - | - | - | - | - | - | $73,000 |
| operating expense | - | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $61,000 |
| mortgage payment | - | - | - | $37,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $331,000 |
| total expense investment | $196,000 | - | - | $125,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $59,000 | $670,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$137,717 | $64,000 | $66,000 | -$22,606 | $29,000 | $33,000 | $38,000 | $42,000 | $47,000 | $52,000 | $212,000 |
| cumulative roi | $30 | $62 | $96 | $105 | $113 | $121 | $128 | $135 | $141 | $148 | $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