Suite number:
Ellison 2
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3.5
Size:
2804 sqft
Occupancy Date:
Jun 2025
Price, CAD
$4,799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.08%
Cumulative Return on Investment in Year 5
188.85%
Property Price at the End of Year 5
$6,184,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$1,055,978
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 | $249,000 | $263,000 | $276,000 | $291,000 | $306,000 | $322,000 | $338,000 | $356,000 | $374,000 | $394,000 | $3,168,000 |
| rent income | $102,000 | $106,000 | $111,000 | $115,000 | $120,000 | $126,000 | $131,000 | $137,000 | $143,000 | $149,000 | $1,239,000 |
| mortgage principal reduction | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $740,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $434,000 | $431,000 | $452,000 | $474,000 | $498,000 | $522,000 | $548,000 | $575,000 | $603,000 | $633,000 | $5,171,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $55,000 | $56,000 | $57,000 | $59,000 | $60,000 | $61,000 | $63,000 | $64,000 | $66,000 | $67,000 | $609,000 |
| mortgage payment | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $2,404,000 |
| total expense investment | $295,000 | $296,000 | $298,000 | $299,000 | $300,000 | $302,000 | $303,000 | $305,000 | $306,000 | $308,000 | $3,012,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $139,000 | $134,000 | $154,000 | $175,000 | $197,000 | $220,000 | $245,000 | $270,000 | $297,000 | $326,000 | $2,159,000 |
| cumulative roi | $187 | $179 | $180 | $184 | $189 | $195 | $201 | $208 | $216 | $224 | $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