Suite number:
1103 (Luxury Collection)
Project:
Address:
Toronto, 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
17.80%
Cumulative Return on Investment in Year 5
81.47%
Property Price at the End of Year 5
$4,965,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$770,780
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 | $51,000 | $70,000 | $73,000 | $76,000 | $79,000 | $83,000 | $86,000 | $90,000 | $94,000 | $98,000 | $800,000 |
| mortgage principal reduction | $35,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $62,000 | $66,000 | $69,000 | $72,000 | $576,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $311,000 | $330,000 | $346,000 | $364,000 | $382,000 | $400,000 | $420,000 | $441,000 | $463,000 | $486,000 | $3,944,000 |
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 | $25,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $40,000 | $41,000 | $366,000 |
| mortgage payment | $145,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $1,882,000 |
| total expense investment | $1,147,000 | $227,000 | $228,000 | $229,000 | $230,000 | $231,000 | $232,000 | $233,000 | $233,000 | $234,000 | $3,225,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$835,839 | $103,000 | $118,000 | $134,000 | $152,000 | $170,000 | $189,000 | $209,000 | $230,000 | $252,000 | $719,000 |
| cumulative roi | $24 | $42 | $57 | $70 | $81 | $92 | $102 | $112 | $121 | $130 | $832 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt