Suite number:
Fraserwood 2
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
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
18.51%
Cumulative Return on Investment in Year 5
84.69%
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
5% in 90 days
$179,295
12% on Occupancy
$430,308
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 | $51,000 | $78,000 | $81,000 | $85,000 | $89,000 | $92,000 | $96,000 | $100,000 | $105,000 | $109,000 | $887,000 |
| mortgage principal reduction | $31,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $293,000 | $322,000 | $338,000 | $354,000 | $371,000 | $390,000 | $409,000 | $429,000 | $450,000 | $472,000 | $3,827,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $789,000 | - | - | - | - | - | - | - | - | - | $789,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $191,000 | - | - | - | - | - | - | - | - | - | $191,000 |
| operating expense | $27,000 | $42,000 | $43,000 | $45,000 | $46,000 | $48,000 | $49,000 | $51,000 | $52,000 | $54,000 | $457,000 |
| mortgage payment | $116,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $1,686,000 |
| total expense investment | $1,124,000 | $216,000 | $218,000 | $219,000 | $220,000 | $222,000 | $223,000 | $225,000 | $227,000 | $228,000 | $3,123,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$830,739 | $105,000 | $120,000 | $135,000 | $151,000 | $168,000 | $185,000 | $204,000 | $223,000 | $244,000 | $704,000 |
| cumulative roi | $25 | $43 | $59 | $72 | $85 | $96 | $107 | $117 | $127 | $137 | $867 |
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