Suite number:
2.1B (N/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
$1,224,900
Available
ROI
15,96%
Monthly Expenses
- condo fees— $530
- property taxes— $306
- property management— $91
- repairs and maintenance— $46
Total: $973
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.95%
Cumulative Return on Investment in Year 5
134.01%
Property Price at the End of Year 5
$1,578,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$61,245
5% in 180 days
$61,245
2.5% in 720 days
$30,623
2.5% in 1200 days
$30,623
5% on Occupancy
$61,245
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $808,000 |
| rent income | - | - | - | - | $1,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $99,000 |
| mortgage principal reduction | - | - | - | - | $1,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $85,000 |
| deposit interest | $5,000 | $6,000 | $8,000 | $11,000 | $9,000 | - | - | - | - | - | $39,000 |
| gst hst rebate | - | - | - | - | - | $24,000 | - | - | - | - | $24,000 |
| total income return | $68,000 | $73,000 | $78,000 | $85,000 | $89,000 | $139,000 | $121,000 | $127,000 | $133,000 | $140,000 | $1,055,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $122,000 | $31,000 | - | $31,000 | $61,000 | - | - | - | - | - | $245,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $82,000 | - | - | - | - | - | $82,000 |
| operating expense | - | - | - | - | $973 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $62,000 |
| mortgage payment | - | - | - | - | $5,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $312,000 |
| total expense investment | $122,000 | $31,000 | - | $31,000 | $150,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $701,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$54,444 | $43,000 | $78,000 | $55,000 | -$60,440 | $66,000 | $48,000 | $53,000 | $59,000 | $66,000 | $353,000 |
| cumulative roi | $56 | $92 | $144 | $166 | $134 | $150 | $155 | $160 | $165 | $171 | $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
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.