Suite number:
F6 (BF)
Project:
Address:
Toronto C08, Ontario
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1338 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,492,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.76%
Cumulative Return on Investment in Year 5
92.97%
Property Price at the End of Year 5
$1,923,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$74,645
2.5% in 120 days
$37,323
7.5% on Occupancy
$111,968
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 | $77,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $985,000 |
| rent income | $35,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $552,000 |
| mortgage principal reduction | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $223,000 |
| deposit interest | $568 | - | - | - | - | - | - | - | - | - | $568 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $151,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $208,000 | $218,000 | $1,785,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $224,000 | - | - | - | - | - | - | - | - | - | $224,000 |
| remaining balance payment | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $14,000 | $19,000 | $19,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $198,000 |
| mortgage payment | $56,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $729,000 |
| total expense investment | $462,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $1,319,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$310,773 | $56,000 | $62,000 | $70,000 | $77,000 | $85,000 | $93,000 | $102,000 | $111,000 | $121,000 | $466,000 |
| cumulative roi | $27 | $46 | $63 | $79 | $93 | $107 | $120 | $134 | $148 | $162 | $979 |
Burke Condos
Address: Toronto C08, Ontario
Price Range: $1,133,000 - $2,072,000
Avail. suites: 7
1—3.5 bd
530—2091 SqFt