Suite number:
2.1B (S/W)
Project:
Address:
Toronto C01, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
609 sqft
Occupancy Date:
Jan 2030
Price, CAD
$1,319,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.19%
Cumulative Return on Investment in Year 5
135.09%
Property Price at the End of Year 5
$1,700,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$65,995
5% in 180 days
$65,995
2.5% in 720 days
$32,998
2.5% in 1200 days
$32,998
5% on Occupancy
$65,995
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 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $871,000 |
| rent income | - | - | - | - | $1,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $99,000 |
| mortgage principal reduction | - | - | - | - | $1,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $91,000 |
| deposit interest | $5,000 | $7,000 | $9,000 | $12,000 | $9,000 | - | - | - | - | - | $42,000 |
| gst hst rebate | - | - | - | - | - | $24,000 | - | - | - | - | $24,000 |
| total income return | $73,000 | $79,000 | $85,000 | $92,000 | $96,000 | $147,000 | $129,000 | $135,000 | $142,000 | $149,000 | $1,127,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $132,000 | $33,000 | - | $33,000 | $66,000 | - | - | - | - | - | $264,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $86,000 | - | - | - | - | - | $86,000 |
| operating expense | - | - | - | - | $997 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $64,000 |
| mortgage payment | - | - | - | - | $6,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $336,000 |
| total expense investment | $132,000 | $33,000 | - | $33,000 | $159,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $750,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$58,670 | $46,000 | $85,000 | $59,000 | -$62,597 | $69,000 | $50,000 | $57,000 | $63,000 | $70,000 | $377,000 |
| cumulative roi | $56 | $92 | $144 | $166 | $135 | $150 | $155 | $160 | $165 | $170 | $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