Suite number:
Frontenac
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2493 sqft
Occupancy Date:
Jun 2025
Price, CAD
$4,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
40.63%
Cumulative Return on Investment in Year 5
187.01%
Property Price at the End of Year 5
$5,668,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$967,978
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 | $228,000 | $241,000 | $253,000 | $266,000 | $280,000 | $295,000 | $310,000 | $326,000 | $343,000 | $361,000 | $2,904,000 |
| rent income | $90,000 | $94,000 | $98,000 | $103,000 | $107,000 | $112,000 | $116,000 | $122,000 | $127,000 | $132,000 | $1,102,000 |
| mortgage principal reduction | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $679,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $397,000 | $392,000 | $411,000 | $432,000 | $453,000 | $475,000 | $499,000 | $523,000 | $549,000 | $576,000 | $4,708,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $49,000 | $50,000 | $51,000 | $53,000 | $54,000 | $55,000 | $56,000 | $58,000 | $59,000 | $60,000 | $546,000 |
| mortgage payment | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $2,203,000 |
| total expense investment | $270,000 | $271,000 | $272,000 | $273,000 | $274,000 | $275,000 | $277,000 | $278,000 | $279,000 | $281,000 | $2,749,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $127,000 | $121,000 | $140,000 | $159,000 | $179,000 | $200,000 | $222,000 | $245,000 | $270,000 | $296,000 | $1,959,000 |
| cumulative roi | $187 | $177 | $178 | $182 | $187 | $193 | $199 | $206 | $213 | $221 | $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