Suite number:
Grey 2
Project:
Address:
Toronto, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1662 sqft
Occupancy Date:
Jun 2025
Price, CAD
$2,849,900
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
$3,672,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$626,978
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 | $148,000 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $1,881,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $47,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $458,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $195,000 | $193,000 | $203,000 | $214,000 | $225,000 | $236,000 | $248,000 | $261,000 | $275,000 | $289,000 | $2,340,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $1,427,000 |
| total expense investment | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $1,427,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $53,000 | $51,000 | $61,000 | $71,000 | $82,000 | $94,000 | $106,000 | $118,000 | $132,000 | $146,000 | $912,000 |
| 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