Suite number:
1103 (Luxury Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
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
18.60%
Cumulative Return on Investment in Year 5
84.15%
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 | $17,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $84,000 | $88,000 | $92,000 | $96,000 | $750,000 |
| mortgage principal reduction | $12,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $539,000 |
| deposit interest | $7,000 | - | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $260,000 | $327,000 | $344,000 | $361,000 | $379,000 | $397,000 | $417,000 | $438,000 | $460,000 | $482,000 | $3,864,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $771,000 | - | - | - | - | - | - | - | - | - | $771,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $206,000 | - | - | - | - | - | - | - | - | - | $206,000 |
| operating expense | $8,000 | $34,000 | $35,000 | $36,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $41,000 | $345,000 |
| mortgage payment | $48,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $1,785,000 |
| total expense investment | $1,034,000 | $227,000 | $228,000 | $229,000 | $229,000 | $230,000 | $231,000 | $232,000 | $233,000 | $234,000 | $3,107,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$773,998 | $100,000 | $116,000 | $132,000 | $149,000 | $167,000 | $186,000 | $206,000 | $227,000 | $248,000 | $757,000 |
| cumulative roi | $24 | $43 | $59 | $72 | $84 | $95 | $105 | $115 | $124 | $133 | $855 |
ANX Condos
Address: Toronto C02, Ontario
Price Range: $1,146,000 - $3,854,000
Avail. suites: 14
2—4 bd
701—1939 SqFt