Suite number:
14BF
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
2620 sqft
Occupancy Date:
Jun 2025
Price, CAD
$6,995,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.46%
Cumulative Return on Investment in Year 5
143.84%
Property Price at the End of Year 5
$9,013,000
Deposit Schedule
$25,000 at Signing
Total up to 18.5% in 9999 days
$1,294,242
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 | $363,000 | $383,000 | $403,000 | $423,000 | $446,000 | $469,000 | $493,000 | $519,000 | $546,000 | $574,000 | $4,617,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $109,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $1,113,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $471,000 | $474,000 | $499,000 | $524,000 | $551,000 | $579,000 | $609,000 | $640,000 | $673,000 | $708,000 | $5,730,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $3,503,000 |
| total expense investment | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $350,000 | $3,503,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $121,000 | $124,000 | $148,000 | $174,000 | $201,000 | $229,000 | $259,000 | $290,000 | $323,000 | $358,000 | $2,227,000 |
| cumulative roi | $135 | $135 | $137 | $140 | $144 | $147 | $151 | $155 | $159 | $164 | $1,000 |
50 Scollard Condos
Address: Toronto, Ontario
Price Range: $3,142,000 - $18,319,000
Avail. suites: 22
1.5—3.5 bd
1209—5943 SqFt