Suite number:
Arundel (NH2 - Tower B2)
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
539 sqft
Occupancy Date:
Sep 2028
Price, CAD
$797,050
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.65%
Cumulative Return on Investment in Year 5
114.85%
Property Price at the End of Year 5
$1,027,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$39,853
5% in 90 days
$39,853
5% in 180 days
$39,853
5% in 270 days
$39,853
2% on Occupancy
$15,941
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $526,000 |
| rent income | - | - | - | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $150,000 |
| mortgage principal reduction | - | - | - | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $80,000 |
| deposit interest | $7,000 | $8,000 | $8,000 | - | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $52,000 | $54,000 | $101,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $802,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $159,000 | - | $16,000 | - | - | - | - | - | - | - | $175,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $64,000 |
| mortgage payment | - | - | - | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $279,000 |
| total expense investment | $159,000 | - | $81,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $584,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$111,510 | $52,000 | -$27,607 | $52,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $218,000 |
| cumulative roi | $30 | $63 | $76 | $103 | $115 | $126 | $136 | $146 | $156 | $166 | $1,000 |
Notting Hill Condos
Address: Toronto, Ontario
Price Range: $555,000 - $1,370,000
Avail. suites: 88
0—3.5 bd
321—1243 SqFt