Suite number:
2.1
Project:
Address:
Toronto C01, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
595 sqft
Occupancy Date:
Jan 2030
Price, CAD
$1,104,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.59%
Cumulative Return on Investment in Year 5
132.40%
Property Price at the End of Year 5
$1,423,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$55,245
5% in 180 days
$55,245
2.5% in 720 days
$27,623
2.5% in 1200 days
$27,623
5% on Occupancy
$55,245
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 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $729,000 |
| rent income | - | - | - | - | $1,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $97,000 |
| mortgage principal reduction | - | - | - | - | $1,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $77,000 |
| deposit interest | $4,000 | $6,000 | $7,000 | $10,000 | $8,000 | - | - | - | - | - | $35,000 |
| gst hst rebate | - | - | - | - | - | $24,000 | - | - | - | - | $24,000 |
| total income return | $61,000 | $66,000 | $71,000 | $77,000 | $81,000 | $129,000 | $110,000 | $116,000 | $122,000 | $128,000 | $961,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $110,000 | $28,000 | - | $28,000 | $55,000 | - | - | - | - | - | $221,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $78,000 | - | - | - | - | - | $78,000 |
| operating expense | - | - | - | - | $928 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $59,000 |
| mortgage payment | - | - | - | - | $5,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $281,000 |
| total expense investment | $110,000 | $28,000 | - | $28,000 | $138,000 | $66,000 | $67,000 | $67,000 | $67,000 | $68,000 | $639,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,106 | $39,000 | $71,000 | $49,000 | -$57,735 | $63,000 | $44,000 | $49,000 | $55,000 | $60,000 | $322,000 |
| cumulative roi | $56 | $92 | $144 | $166 | $132 | $149 | $155 | $160 | $166 | $172 | $1,000 |
Freed Hotel & Residences
Address: Toronto C01, Ontario
Price Range: $600,000 - $13,250,000
Avail. suites: 23
0—3 bd
275—3969 SqFt