Suite number:
Alberta
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
965 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,506,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.44%
Cumulative Return on Investment in Year 5
90.97%
Property Price at the End of Year 5
$1,941,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$70,345
5% in 90 days
$75,345
12% on Occupancy
$180,828
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 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $118,000 | $124,000 | $994,000 |
| rent income | $17,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $46,000 | $48,000 | $388,000 |
| mortgage principal reduction | $11,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $240,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $132,000 | $139,000 | $145,000 | $152,000 | $160,000 | $167,000 | $175,000 | $184,000 | $193,000 | $202,000 | $1,649,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $332,000 | - | - | - | - | - | - | - | - | - | $332,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $92,000 | - | - | - | - | - | - | - | - | - | $92,000 |
| operating expense | $9,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $197,000 |
| mortgage payment | $35,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $656,000 |
| total expense investment | $467,000 | $87,000 | $88,000 | $89,000 | $89,000 | $90,000 | $91,000 | $91,000 | $92,000 | $93,000 | $1,277,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$335,497 | $51,000 | $57,000 | $64,000 | $70,000 | $77,000 | $85,000 | $93,000 | $101,000 | $109,000 | $372,000 |
| cumulative roi | $28 | $47 | $63 | $78 | $91 | $103 | $115 | $126 | $137 | $148 | $936 |
Welcome to Glenhill Condominiums, a limited collection of lavish residences, custom-designed to meet the elite needs of only the most discerning clientele. Located in Toronto’s storied Bathurst & Glencairn neighbourhood. Intimate and impressive. Emb...
Address: Toronto C04, Ontario
Price Range: $1,401,000 - $6,658,000
Avail. suites: 30
1—4.5 bd
641—5000 SqFt