Suite number:
Arundel (NH2 - Tower B2)
Project:
Address:
Toronto W09, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
539 sqft
Occupancy Date:
Jul 2028
Price, CAD
$797,050
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.67%
Cumulative Return on Investment in Year 5
124.54%
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 | - | - | - | $8,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $136,000 |
| mortgage principal reduction | - | - | - | $4,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $72,000 |
| deposit interest | $6,000 | $8,000 | $8,000 | $4,000 | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $52,000 | $54,000 | $88,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $102,000 | $785,000 |
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 | - | - | - | $4,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $58,000 |
| mortgage payment | - | - | - | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $256,000 |
| total expense investment | $159,000 | - | - | $101,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $555,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$111,861 | $52,000 | $54,000 | -$13,001 | $31,000 | $35,000 | $39,000 | $43,000 | $48,000 | $52,000 | $230,000 |
| cumulative roi | $30 | $62 | $96 | $113 | $125 | $135 | $145 | $155 | $164 | $174 | $1,000 |
Notting Hill Condos
Address: Toronto W09, Ontario
Price Range: $555,000 - $1,370,000
Avail. suites: 84
0—3.5 bd
321—1243 SqFt