Suite number:
Fraserwood 2
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2162 sqft
Occupancy Date:
Mar 2025
Price, CAD
$3,585,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.96%
Cumulative Return on Investment in Year 5
82.28%
Property Price at the End of Year 5
$4,620,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$179,295
17% on Occupancy
$609,603
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 | $186,000 | $196,000 | $206,000 | $217,000 | $228,000 | $240,000 | $253,000 | $266,000 | $280,000 | $294,000 | $2,367,000 |
| rent income | $57,000 | $78,000 | $81,000 | $85,000 | $88,000 | $92,000 | $96,000 | $100,000 | $105,000 | $109,000 | $892,000 |
| mortgage principal reduction | $33,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $536,000 |
| deposit interest | $11 | - | - | - | - | - | - | - | - | - | $11 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $300,000 | $320,000 | $336,000 | $352,000 | $370,000 | $388,000 | $407,000 | $427,000 | $448,000 | $470,000 | $3,818,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $789,000 | - | - | - | - | - | - | - | - | - | $789,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $193,000 | - | - | - | - | - | - | - | - | - | $193,000 |
| operating expense | $31,000 | $42,000 | $43,000 | $44,000 | $45,000 | $46,000 | $47,000 | $48,000 | $49,000 | $50,000 | $443,000 |
| mortgage payment | $135,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $1,751,000 |
| total expense investment | $1,147,000 | $221,000 | $222,000 | $223,000 | $224,000 | $225,000 | $226,000 | $227,000 | $229,000 | $230,000 | $3,176,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$847,587 | $99,000 | $113,000 | $129,000 | $145,000 | $163,000 | $181,000 | $200,000 | $220,000 | $241,000 | $642,000 |
| cumulative roi | $24 | $42 | $57 | $70 | $82 | $93 | $104 | $114 | $123 | $133 | $843 |
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