Suite number:
D4
Project:
Address:
Toronto C08, Ontario
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
966 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,138,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.15%
Cumulative Return on Investment in Year 5
86.56%
Property Price at the End of Year 5
$1,467,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$56,945
2.5% in 120 days
$28,473
7.5% on Occupancy
$85,418
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 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $752,000 |
| rent income | $21,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $334,000 |
| mortgage principal reduction | $10,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $170,000 |
| deposit interest | $433 | - | - | - | - | - | - | - | - | - | $433 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $115,000 | $106,000 | $111,000 | $117,000 | $122,000 | $128,000 | $135,000 | $141,000 | $148,000 | $156,000 | $1,280,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $171,000 | - | - | - | - | - | - | - | - | - | $171,000 |
| remaining balance payment | $57,000 | - | - | - | - | - | - | - | - | - | $57,000 |
| closing cost | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $139,000 |
| mortgage payment | $43,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $556,000 |
| total expense investment | $359,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $73,000 | $1,002,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$244,049 | $36,000 | $41,000 | $46,000 | $51,000 | $57,000 | $63,000 | $69,000 | $76,000 | $83,000 | $278,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $87 | $98 | $110 | $121 | $131 | $142 | $897 |
Burke Condos
Address: Toronto C08, Ontario
Price Range: $1,133,000 - $2,072,000
Avail. suites: 7
1—3.5 bd
530—2091 SqFt