Suite number:
Broadway
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1095 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,969,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.95%
Cumulative Return on Investment in Year 5
124.00%
Property Price at the End of Year 5
$2,537,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$98,470
5% in 90 days
$98,470
5% in 120 days
$98,470
5% in 270 days
$98,470
1% on Occupancy
$19,694
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 | $102,000 | $108,000 | $113,000 | $119,000 | $125,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $1,300,000 |
| rent income | - | - | - | $26,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $290,000 |
| mortgage principal reduction | - | - | - | $17,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $193,000 |
| deposit interest | $16,000 | $20,000 | $20,000 | $6,000 | - | - | - | - | - | - | $63,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $118,000 | $128,000 | $134,000 | $191,000 | $191,000 | $201,000 | $210,000 | $221,000 | $232,000 | $243,000 | $1,869,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $394,000 | - | - | $20,000 | - | - | - | - | - | - | $414,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $111,000 | - | - | - | - | - | - | $111,000 |
| operating expense | - | - | - | $13,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $141,000 |
| mortgage payment | - | - | - | $64,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $639,000 |
| total expense investment | $394,000 | - | - | $207,000 | $116,000 | $116,000 | $117,000 | $117,000 | $118,000 | $119,000 | $1,304,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$275,538 | $128,000 | $134,000 | -$15,935 | $76,000 | $84,000 | $94,000 | $103,000 | $114,000 | $124,000 | $566,000 |
| cumulative roi | $30 | $63 | $97 | $112 | $124 | $134 | $144 | $153 | $162 | $171 | $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