Suite number:
1103 (Luxury Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Freed Developments
Property type:
condo
Bathrooms:
4
Bedrooms:
4
Size:
1939 sqft
Occupancy Date:
Sep 2025
Price, CAD
$3,853,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.20%
Cumulative Return on Investment in Year 5
86.82%
Property Price at the End of Year 5
$4,965,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$192,695
5% in 120 days
$192,695
10% on Occupancy
$385,390
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 | $200,000 | $211,000 | $222,000 | $233,000 | $245,000 | $258,000 | $272,000 | $286,000 | $301,000 | $316,000 | $2,543,000 |
| rent income | $11,000 | $69,000 | $71,000 | $75,000 | $78,000 | $81,000 | $85,000 | $88,000 | $92,000 | $96,000 | $746,000 |
| mortgage principal reduction | $8,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $552,000 |
| deposit interest | $11,000 | - | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $255,000 | $329,000 | $346,000 | $363,000 | $381,000 | $399,000 | $419,000 | $440,000 | $461,000 | $484,000 | $3,876,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $771,000 | - | - | - | - | - | - | - | - | - | $771,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $205,000 | - | - | - | - | - | - | - | - | - | $205,000 |
| operating expense | $6,000 | $34,000 | $35,000 | $36,000 | $37,000 | $39,000 | $40,000 | $41,000 | $42,000 | $44,000 | $354,000 |
| mortgage payment | $31,000 | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 | $1,718,000 |
| total expense investment | $1,012,000 | $222,000 | $223,000 | $224,000 | $225,000 | $226,000 | $227,000 | $229,000 | $230,000 | $231,000 | $3,048,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$757,606 | $108,000 | $123,000 | $139,000 | $156,000 | $173,000 | $192,000 | $211,000 | $231,000 | $253,000 | $828,000 |
| cumulative roi | $25 | $45 | $61 | $75 | $87 | $98 | $108 | $118 | $128 | $137 | $882 |
ANX Condos
Address: Toronto C02, Ontario
Price Range: $1,146,000 - $3,854,000
Avail. suites: 14
2—4 bd
701—1939 SqFt