Suite number:

Glengarry

Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2477 sqft
Occupancy Date:
Mar 2025
Price, CAD
$3,949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

18.63%

Cumulative Return on Investment in Year 5

85.12%

Property Price at the End of Year 5

$5,089,000

Deposit Schedule
$5,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$205,000$216,000$227,000$239,000$252,000$265,000$278,000$293,000$308,000$324,000$2,607,000
rent income$58,000$89,000$93,000$97,000$101,000$106,000$110,000$115,000$120,000$125,000$1,016,000
mortgage principal reduction$34,000$53,000$55,000$57,000$60,000$63,000$66,000$69,000$72,000$75,000$603,000
deposit interest$2,000---------$2,000
gst hst rebate$24,000---------$24,000
total income return$323,000$358,000$375,000$394,000$413,000$433,000$455,000$477,000$500,000$525,000$4,252,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$869,000---------$869,000
remaining balance payment-----------
closing cost$209,000---------$209,000
operating expense$31,000$48,000$49,000$51,000$52,000$54,000$56,000$57,000$59,000$61,000$518,000
mortgage payment$128,000$192,000$192,000$192,000$192,000$192,000$192,000$192,000$192,000$192,000$1,857,000
total expense investment$1,238,000$240,000$241,000$243,000$244,000$246,000$248,000$249,000$251,000$253,000$3,453,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$914,950$118,000$134,000$151,000$169,000$187,000$207,000$227,000$249,000$271,000$799,000
cumulative roi$24$43$59$73$85$97$107$118$128$138$872
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