Suite number:
Greyhound
Project:
Address:
Toronto C08, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1010 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,601,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.62%
Cumulative Return on Investment in Year 5
105.29%
Property Price at the End of Year 5
$2,064,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$80,095
5% in 90 days
$80,095
5% in 180 days
$80,095
5% in 270 days
$80,095
2% on Occupancy
$32,038
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 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $131,000 | $1,057,000 |
| rent income | - | - | $26,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $317,000 |
| mortgage principal reduction | - | - | $15,000 | $20,000 | $21,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $181,000 |
| deposit interest | $13,000 | $17,000 | $3,000 | - | - | - | - | - | - | - | $32,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $96,000 | $104,000 | $160,000 | $154,000 | $161,000 | $169,000 | $178,000 | $187,000 | $196,000 | $206,000 | $1,611,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $320,000 | - | $32,000 | - | - | - | - | - | - | - | $352,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $98,000 | - | - | - | - | - | - | - | $98,000 |
| operating expense | - | - | $12,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $136,000 |
| mortgage payment | - | - | $60,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $622,000 |
| total expense investment | $320,000 | - | $202,000 | $97,000 | $97,000 | $97,000 | $98,000 | $98,000 | $99,000 | $99,000 | $1,208,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$224,816 | $104,000 | -$41,459 | $57,000 | $64,000 | $72,000 | $80,000 | $88,000 | $97,000 | $106,000 | $403,000 |
| cumulative roi | $30 | $62 | $78 | $93 | $105 | $117 | $127 | $138 | $148 | $158 | $1,000 |
No. 31 Condominiums
Address: Toronto C08, Ontario
Price Range: $920,000 - $1,709,000
Avail. suites: 21
0—3 bd
351—1079 SqFt