Suite number:
Brooklyn
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
919 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,622,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.66%
Cumulative Return on Investment in Year 5
123.58%
Property Price at the End of Year 5
$2,090,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$81,100
5% in 90 days
$81,100
5% in 120 days
$81,100
5% in 270 days
$81,100
1% on Occupancy
$16,220
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 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $127,000 | $133,000 | $1,070,000 |
| rent income | - | - | - | $22,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $243,000 |
| mortgage principal reduction | - | - | - | $14,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $159,000 |
| deposit interest | $13,000 | $17,000 | $17,000 | $5,000 | - | - | - | - | - | - | $52,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $97,000 | $106,000 | $110,000 | $162,000 | $158,000 | $166,000 | $174,000 | $183,000 | $192,000 | $201,000 | $1,548,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $324,000 | - | - | $16,000 | - | - | - | - | - | - | $341,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $97,000 | - | - | - | - | - | - | $97,000 |
| operating expense | - | - | - | $11,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $118,000 |
| mortgage payment | - | - | - | $53,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $526,000 |
| total expense investment | $324,000 | - | - | $176,000 | $95,000 | $96,000 | $96,000 | $97,000 | $98,000 | $98,000 | $1,081,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$226,930 | $106,000 | $110,000 | -$14,265 | $63,000 | $70,000 | $78,000 | $86,000 | $94,000 | $103,000 | $467,000 |
| cumulative roi | $30 | $63 | $97 | $112 | $124 | $134 | $144 | $153 | $162 | $171 | $1,000 |
Natasha The Residences
Address: Toronto C01, Ontario
Price Range: $811,000 - $2,420,000
Avail. suites: 24
0—3 bd
339—1340 SqFt