Suite number:
Frontenac
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2493 sqft
Occupancy Date:
Mar 2025
Price, CAD
$4,379,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.84%
Cumulative Return on Investment in Year 5
81.44%
Property Price at the End of Year 5
$5,643,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$218,995
17% on Occupancy
$744,583
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 | $227,000 | $240,000 | $252,000 | $265,000 | $279,000 | $293,000 | $309,000 | $325,000 | $342,000 | $359,000 | $2,891,000 |
| rent income | $65,000 | $90,000 | $94,000 | $98,000 | $102,000 | $106,000 | $111,000 | $116,000 | $121,000 | $126,000 | $1,028,000 |
| mortgage principal reduction | $40,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $654,000 |
| deposit interest | $13 | - | - | - | - | - | - | - | - | - | $13 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $357,000 | $385,000 | $404,000 | $424,000 | $445,000 | $467,000 | $491,000 | $515,000 | $540,000 | $567,000 | $4,597,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $964,000 | - | - | - | - | - | - | - | - | - | $964,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $232,000 | - | - | - | - | - | - | - | - | - | $232,000 |
| operating expense | $36,000 | $49,000 | $50,000 | $51,000 | $52,000 | $54,000 | $55,000 | $56,000 | $57,000 | $59,000 | $519,000 |
| mortgage payment | $165,000 | $219,000 | $219,000 | $219,000 | $219,000 | $219,000 | $219,000 | $219,000 | $219,000 | $219,000 | $2,139,000 |
| total expense investment | $1,397,000 | $268,000 | $269,000 | $271,000 | $272,000 | $273,000 | $274,000 | $275,000 | $277,000 | $278,000 | $3,854,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$1,039,911 | $117,000 | $135,000 | $154,000 | $174,000 | $195,000 | $216,000 | $240,000 | $264,000 | $289,000 | $743,000 |
| cumulative roi | $24 | $42 | $57 | $70 | $81 | $92 | $102 | $112 | $122 | $131 | $833 |
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