Suite number:
Brooklyn
Project:
Address:
Toronto C01, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
919 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,622,000
Available
ROI
14,89%
Monthly Expenses
- condo fees— $689
- property taxes— $406
- property management— $165
- repairs and maintenance— $83
Total: $1,343
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.74%
Cumulative Return on Investment in Year 5
119.56%
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)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | - | - | - | $24,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $245,000 |
| mortgage principal reduction | - | - | - | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $156,000 |
| deposit interest | $12,000 | $17,000 | $17,000 | $3,000 | - | - | - | - | - | - | $49,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $96,000 | $106,000 | $110,000 | $164,000 | $157,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $1,544,000 |
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 | - | - | - | $98,000 | - | - | - | - | - | - | $98,000 |
| operating expense | - | - | - | $12,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $116,000 |
| mortgage payment | - | - | - | $61,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $548,000 |
| total expense investment | $324,000 | - | - | $188,000 | $98,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $1,103,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$228,332 | $106,000 | $110,000 | -$23,241 | $60,000 | $67,000 | $75,000 | $83,000 | $92,000 | $101,000 | $441,000 |
| cumulative roi | $30 | $62 | $96 | $108 | $120 | $130 | $139 | $148 | $156 | $165 | $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
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.