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:
Jun 2025
Price, CAD
$3,649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.30%
Cumulative Return on Investment in Year 5
190.66%
Property Price at the End of Year 5
$4,702,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$802,978
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 | $189,000 | $200,000 | $210,000 | $221,000 | $232,000 | $245,000 | $257,000 | $271,000 | $285,000 | $299,000 | $2,409,000 |
| rent income | $78,000 | $82,000 | $85,000 | $89,000 | $93,000 | $97,000 | $101,000 | $105,000 | $110,000 | $115,000 | $955,000 |
| mortgage principal reduction | $45,000 | $47,000 | $50,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $563,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $337,000 | $329,000 | $345,000 | $362,000 | $380,000 | $398,000 | $418,000 | $439,000 | $460,000 | $483,000 | $3,951,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $42,000 | $43,000 | $44,000 | $45,000 | $46,000 | $47,000 | $48,000 | $49,000 | $51,000 | $52,000 | $468,000 |
| mortgage payment | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $1,828,000 |
| total expense investment | $225,000 | $226,000 | $227,000 | $228,000 | $229,000 | $230,000 | $231,000 | $232,000 | $233,000 | $234,000 | $2,295,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $112,000 | $103,000 | $118,000 | $134,000 | $151,000 | $169,000 | $187,000 | $207,000 | $227,000 | $249,000 | $1,656,000 |
| cumulative roi | $192 | $182 | $182 | $186 | $191 | $196 | $203 | $210 | $217 | $226 | $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