Suite number:

F5 (BF)

Project:
Address:
Toronto C08, Ontario
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1283 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,482,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

19.56%

Cumulative Return on Investment in Year 5

92.05%

Property Price at the End of Year 5

$1,910,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$74,145
2.5% in 120 days
$37,073
7.5% on Occupancy
$111,218
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$77,000$81,000$85,000$90,000$94,000$99,000$105,000$110,000$116,000$122,000$979,000
rent income$34,000$46,000$48,000$50,000$52,000$55,000$57,000$60,000$62,000$65,000$529,000
mortgage principal reduction$14,000$19,000$20,000$21,000$22,000$23,000$24,000$25,000$26,000$28,000$222,000
deposit interest$564---------$564
gst hst rebate$24,000---------$24,000
total income return$149,000$146,000$153,000$161,000$169,000$177,000$186,000$195,000$204,000$214,000$1,754,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$222,000---------$222,000
remaining balance payment$74,000---------$74,000
closing cost$93,000---------$93,000
operating expense$13,000$18,000$18,000$19,000$19,000$20,000$20,000$21,000$21,000$22,000$192,000
mortgage payment$56,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$724,000
total expense investment$458,000$92,000$93,000$93,000$94,000$94,000$95,000$95,000$95,000$96,000$1,305,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$309,604$54,000$61,000$68,000$75,000$83,000$91,000$100,000$109,000$118,000$449,000
cumulative roi$27$46$63$78$92$106$119$132$145$159$967
Burke Condos
Address: Toronto C08, Ontario
Price Range: $1,133,000 - $2,072,000
Avail. suites: 7
1—3.5 bd
530—2091 SqFt