Suite number:
Barlby (NH2 - Tower B1)
Project:
Address:
Toronto W09, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
477 sqft
Occupancy Date:
Jul 2028
Price, CAD
$784,350
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.71%
Cumulative Return on Investment in Year 5
120.09%
Property Price at the End of Year 5
$1,010,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$39,218
5% in 90 days
$39,218
5% in 180 days
$39,218
5% in 270 days
$39,218
2% on Occupancy
$15,687
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 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $518,000 |
| rent income | - | - | - | $5,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $81,000 |
| mortgage principal reduction | - | - | - | $4,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $71,000 |
| deposit interest | $6,000 | $8,000 | $8,000 | $4,000 | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $51,000 | $53,000 | $84,000 | $71,000 | $75,000 | $78,000 | $82,000 | $87,000 | $91,000 | $720,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $157,000 | - | - | $16,000 | - | - | - | - | - | - | $173,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $65,000 | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | $3,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $50,000 |
| mortgage payment | - | - | - | $16,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $252,000 |
| total expense investment | $157,000 | - | - | $100,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $539,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$110,078 | $51,000 | $53,000 | -$15,543 | $25,000 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $181,000 |
| cumulative roi | $30 | $62 | $96 | $112 | $120 | $128 | $135 | $141 | $148 | $155 | $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