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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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