Suite number:

Greyhound

Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1010 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,601,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.48%

Cumulative Return on Investment in Year 5

95.62%

Property Price at the End of Year 5

$2,064,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$80,095
5% in 90 days
$80,095
5% in 180 days
$80,095
5% in 270 days
$80,095
2% on Occupancy
$32,038
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$83,000$88,000$92,000$97,000$102,000$107,000$113,000$119,000$125,000$131,000$1,057,000
rent income-$21,000$36,000$38,000$39,000$41,000$43,000$45,000$47,000$49,000$357,000
mortgage principal reduction-$11,000$20,000$21,000$22,000$23,000$25,000$26,000$27,000$28,000$205,000
deposit interest$13,000$7,000--------$19,000
gst hst rebate-$24,000--------$24,000
total income return$96,000$150,000$149,000$156,000$164,000$172,000$180,000$189,000$199,000$208,000$1,662,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$320,000$32,000--------$352,000
remaining balance payment-----------
closing cost-$98,000--------$98,000
operating expense-$9,000$16,000$17,000$17,000$18,000$18,000$18,000$19,000$19,000$152,000
mortgage payment-$47,000$80,000$80,000$80,000$80,000$80,000$80,000$80,000$80,000$689,000
total expense investment$320,000$186,000$97,000$97,000$97,000$98,000$98,000$99,000$99,000$100,000$1,290,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$224,811-$35,455$52,000$59,000$66,000$74,000$82,000$91,000$99,000$109,000$372,000
cumulative roi$30$53$69$83$96$107$118$128$139$149$971
No. 31 Condominiums
Address: Toronto, Ontario
Price Range: $920,000 - $1,709,000
Avail. suites: 21
0—3 bd
351—1079 SqFt