Suite number:
1B-B PODIUM
Project:
Address:
Burlington, Ontario
Developer:
Latch Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
498 sqft
Occupancy Date:
Sep 2028
Price, CAD
$532,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.38%
Cumulative Return on Investment in Year 5
119.84%
Property Price at the End of Year 5
$687,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$26,650
5% in 168 days
$26,650
5% in 388 days
$26,650
5% on Occupancy
$26,650
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $352,000 |
| rent income | - | - | - | $4,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $83,000 |
| mortgage principal reduction | - | - | - | $2,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $47,000 |
| deposit interest | $2,000 | $5,000 | $4,000 | $3,000 | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $34,000 | $35,000 | $65,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $519,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | $27,000 | - | $27,000 | - | - | - | - | - | - | $107,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $48,000 | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | - | $2,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $37,000 |
| mortgage payment | - | - | - | $9,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $169,000 |
| total expense investment | $53,000 | $27,000 | - | $85,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $361,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,109 | $7,000 | $35,000 | -$20,172 | $20,000 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $159,000 |
| cumulative roi | $55 | $79 | $123 | $109 | $120 | $130 | $139 | $148 | $157 | $166 | $1,000 |
1989 Condos
Address: Burlington, Ontario
Price Range: $500,000 - $1,017,000
Avail. suites: 33
1—3 bd
444—1144 SqFt