Suite number:
Douglas 2
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1115 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
40.77%
Cumulative Return on Investment in Year 5
191.18%
Property Price at the End of Year 5
$2,512,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$428,978
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 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $145,000 | $152,000 | $160,000 | $1,287,000 |
| rent income | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $493,000 |
| mortgage principal reduction | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $301,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $190,000 | $174,000 | $183,000 | $192,000 | $201,000 | $211,000 | $222,000 | $232,000 | $244,000 | $256,000 | $2,104,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $243,000 |
| mortgage payment | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $976,000 |
| total expense investment | $120,000 | $120,000 | $121,000 | $121,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $125,000 | $1,220,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $70,000 | $54,000 | $62,000 | $71,000 | $80,000 | $89,000 | $99,000 | $109,000 | $120,000 | $131,000 | $884,000 |
| cumulative roi | $206 | $187 | $185 | $187 | $191 | $196 | $202 | $209 | $216 | $224 | $2,000 |
Glen Hill Condos
Address: Toronto C04, Ontario
Price Range: $1,430,000 - $6,690,000
Avail. suites: 30
1—4.5 bd
641—5000 SqFt