Suite number:
Briar Hill
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
910 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,400,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.31%
Cumulative Return on Investment in Year 5
86.23%
Property Price at the End of Year 5
$1,805,000
Deposit Schedule
$5,000 at Signing
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $925,000 |
| rent income | $21,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $373,000 |
| mortgage principal reduction | $12,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $214,000 |
| deposit interest | $774 | - | - | - | - | - | - | - | - | - | $774 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $131,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $179,000 | $188,000 | $1,537,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $308,000 | - | - | - | - | - | - | - | - | - | $308,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | $11,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $189,000 |
| mortgage payment | $45,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $659,000 |
| total expense investment | $453,000 | $85,000 | $86,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $90,000 | $90,000 | $1,243,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$322,262 | $43,000 | $48,000 | $54,000 | $61,000 | $67,000 | $74,000 | $82,000 | $89,000 | $97,000 | $293,000 |
| cumulative roi | $27 | $45 | $61 | $74 | $86 | $98 | $108 | $119 | $129 | $139 | $886 |
Glen Hill Condos
Address: Toronto C04, Ontario
Price Range: $1,401,000 - $6,658,000
Avail. suites: 30
1—4.5 bd
641—5000 SqFt