Suite number:
D3
Project:
Address:
Toronto C08, Ontario
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
954 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,132,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.12%
Cumulative Return on Investment in Year 5
86.43%
Property Price at the End of Year 5
$1,460,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$56,645
2.5% in 120 days
$28,323
7.5% on Occupancy
$84,968
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 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $748,000 |
| rent income | $21,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $330,000 |
| mortgage principal reduction | $10,000 | $14,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $169,000 |
| deposit interest | $431 | - | - | - | - | - | - | - | - | - | $431 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $115,000 | $105,000 | $110,000 | $116,000 | $122,000 | $127,000 | $134,000 | $140,000 | $147,000 | $154,000 | $1,271,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $170,000 | - | - | - | - | - | - | - | - | - | $170,000 |
| remaining balance payment | $57,000 | - | - | - | - | - | - | - | - | - | $57,000 |
| closing cost | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $138,000 |
| mortgage payment | $43,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $553,000 |
| total expense investment | $357,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $996,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$242,914 | $36,000 | $40,000 | $46,000 | $51,000 | $57,000 | $63,000 | $69,000 | $75,000 | $82,000 | $275,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $86 | $98 | $109 | $120 | $131 | $142 | $896 |
Burke Condos
Address: Toronto C08, Ontario
Price Range: $1,133,000 - $2,072,000
Avail. suites: 7
1—3.5 bd
530—2091 SqFt