Suite number:

21BN+AS

Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3
Size:
2649 sqft
Occupancy Date:
Jun 2025
Price, CAD
$7,089,900
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

$9,134,000

Deposit Schedule
$25,000 at Signing
Total up to 18.5% in 9999 days
$1,311,632
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$368,000$388,000$408,000$429,000$451,000$475,000$500,000$526,000$553,000$582,000$4,679,000
rent income-----------
mortgage principal reduction$110,000$93,000$97,000$102,000$107,000$112,000$118,000$123,000$129,000$136,000$1,128,000
deposit interest-----------
gst hst rebate-----------
total income return$478,000$481,000$505,000$531,000$559,000$587,000$617,000$649,000$682,000$717,000$5,807,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$355,000$355,000$355,000$355,000$355,000$355,000$355,000$355,000$355,000$355,000$3,550,000
total expense investment$355,000$355,000$355,000$355,000$355,000$355,000$355,000$355,000$355,000$355,000$3,550,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$123,000$126,000$150,000$176,000$203,000$232,000$262,000$294,000$327,000$362,000$2,256,000
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