Suite number:
Fraserwood 2
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2162 sqft
Occupancy Date:
Jun 2025
Price, CAD
$3,649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.49%
Cumulative Return on Investment in Year 5
144.43%
Property Price at the End of Year 5
$4,703,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$802,978
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 | $190,000 | $200,000 | $210,000 | $221,000 | $232,000 | $245,000 | $257,000 | $271,000 | $285,000 | $300,000 | $2,410,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $61,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $587,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $250,000 | $248,000 | $260,000 | $274,000 | $288,000 | $303,000 | $318,000 | $334,000 | $352,000 | $370,000 | $2,996,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $1,828,000 |
| total expense investment | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $1,828,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $68,000 | $65,000 | $78,000 | $91,000 | $105,000 | $120,000 | $135,000 | $152,000 | $169,000 | $187,000 | $1,168,000 |
| cumulative roi | $137 | $136 | $138 | $141 | $144 | $148 | $152 | $156 | $160 | $164 | $1,000 |
Glen Hill Condos
Address: Toronto, Ontario
Price Range: $1,430,000 - $6,690,000
Avail. suites: 30
1—4.5 bd
641—5000 SqFt