Suite number:
Glengarry
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2477 sqft
Occupancy Date:
Jun 2025
Price, CAD
$3,969,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
42.14%
Cumulative Return on Investment in Year 5
194.27%
Property Price at the End of Year 5
$5,114,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$873,378
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 | $206,000 | $217,000 | $228,000 | $240,000 | $253,000 | $266,000 | $280,000 | $294,000 | $310,000 | $326,000 | $2,620,000 |
| rent income | $90,000 | $94,000 | $98,000 | $102,000 | $106,000 | $111,000 | $116,000 | $121,000 | $126,000 | $131,000 | $1,095,000 |
| mortgage principal reduction | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $612,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $369,000 | $362,000 | $380,000 | $399,000 | $418,000 | $439,000 | $461,000 | $483,000 | $507,000 | $532,000 | $4,351,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $48,000 | $49,000 | $50,000 | $51,000 | $52,000 | $53,000 | $55,000 | $56,000 | $57,000 | $58,000 | $529,000 |
| mortgage payment | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 | $1,988,000 |
| total expense investment | $246,000 | $248,000 | $249,000 | $250,000 | $251,000 | $252,000 | $253,000 | $255,000 | $256,000 | $257,000 | $2,517,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $122,000 | $115,000 | $131,000 | $149,000 | $167,000 | $187,000 | $207,000 | $229,000 | $251,000 | $275,000 | $1,834,000 |
| cumulative roi | $194 | $184 | $185 | $189 | $194 | $200 | $207 | $215 | $223 | $231 | $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