Suite number:
F4
Project:
Address:
Toronto C08, Ontario
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1234 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,393,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.61%
Cumulative Return on Investment in Year 5
92.56%
Property Price at the End of Year 5
$1,796,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$69,695
2.5% in 120 days
$34,848
7.5% on Occupancy
$104,543
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 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $920,000 |
| rent income | $32,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $509,000 |
| mortgage principal reduction | $13,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $208,000 |
| deposit interest | $530 | - | - | - | - | - | - | - | - | - | $530 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $142,000 | $139,000 | $145,000 | $152,000 | $160,000 | $168,000 | $176,000 | $184,000 | $193,000 | $203,000 | $1,662,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $209,000 | - | - | - | - | - | - | - | - | - | $209,000 |
| remaining balance payment | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | $89,000 | - | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | $13,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $183,000 |
| mortgage payment | $52,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $681,000 |
| total expense investment | $433,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $1,232,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$291,073 | $52,000 | $58,000 | $65,000 | $72,000 | $79,000 | $87,000 | $95,000 | $103,000 | $112,000 | $430,000 |
| cumulative roi | $28 | $46 | $63 | $78 | $93 | $106 | $120 | $133 | $147 | $160 | $974 |
Burke Condos
Address: Toronto C08, Ontario
Price Range: $1,133,000 - $2,072,000
Avail. suites: 7
1—3.5 bd
530—2091 SqFt