Suite number:
Grey 2
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1662 sqft
Occupancy Date:
Jun 2025
Price, CAD
$2,849,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.06%
Cumulative Return on Investment in Year 5
190.52%
Property Price at the End of Year 5
$3,672,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$626,978
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 | $148,000 | $156,000 | $164,000 | $173,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $1,881,000 |
| rent income | $60,000 | $63,000 | $66,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $84,000 | $88,000 | $734,000 |
| mortgage principal reduction | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $440,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $267,000 | $256,000 | $268,000 | $282,000 | $295,000 | $310,000 | $325,000 | $341,000 | $358,000 | $376,000 | $3,079,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $33,000 | $33,000 | $34,000 | $35,000 | $36,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $361,000 |
| mortgage payment | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $1,427,000 |
| total expense investment | $175,000 | $176,000 | $177,000 | $178,000 | $178,000 | $179,000 | $180,000 | $181,000 | $182,000 | $183,000 | $1,788,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $92,000 | $80,000 | $92,000 | $104,000 | $117,000 | $131,000 | $145,000 | $160,000 | $176,000 | $193,000 | $1,291,000 |
| cumulative roi | $196 | $183 | $183 | $186 | $191 | $196 | $202 | $209 | $217 | $225 | $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