Suite number:
Ann's Place (NH2 - Podium)
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
942 sqft
Occupancy Date:
Sep 2028
Price, CAD
$1,094,600
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.20%
Cumulative Return on Investment in Year 5
119.69%
Property Price at the End of Year 5
$1,410,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$54,730
5% in 90 days
$54,730
5% in 180 days
$54,730
5% in 270 days
$54,730
2% on Occupancy
$21,892
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 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $722,000 |
| rent income | - | - | - | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $262,000 |
| mortgage principal reduction | - | - | - | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $110,000 |
| deposit interest | $9,000 | $11,000 | $11,000 | - | - | - | - | - | - | - | $31,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $71,000 | $74,000 | $137,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $1,149,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $219,000 | - | $22,000 | - | - | - | - | - | - | - | $241,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $77,000 | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | - | - | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $105,000 |
| mortgage payment | - | - | - | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $384,000 |
| total expense investment | $219,000 | - | $99,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $807,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$153,147 | $71,000 | -$25,426 | $68,000 | $49,000 | $54,000 | $60,000 | $66,000 | $73,000 | $79,000 | $342,000 |
| cumulative roi | $30 | $63 | $80 | $106 | $120 | $133 | $145 | $157 | $169 | $181 | $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