Suite number:
2.7
Project:
Address:
Toronto C01, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
856 sqft
Occupancy Date:
Jan 2030
Price, CAD
$1,883,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.19%
Cumulative Return on Investment in Year 5
139.53%
Property Price at the End of Year 5
$2,427,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$94,195
5% in 180 days
$94,195
2.5% in 720 days
$47,098
2.5% in 1200 days
$47,098
5% on Occupancy
$94,195
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 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $140,000 | $147,000 | $155,000 | $1,243,000 |
| rent income | - | - | - | - | $2,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $139,000 |
| mortgage principal reduction | - | - | - | - | $2,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $131,000 |
| deposit interest | $7,000 | $10,000 | $12,000 | $17,000 | $13,000 | - | - | - | - | - | $60,000 |
| gst hst rebate | - | - | - | - | - | $24,000 | - | - | - | - | $24,000 |
| total income return | $105,000 | $113,000 | $121,000 | $131,000 | $137,000 | $199,000 | $183,000 | $193,000 | $202,000 | $213,000 | $1,596,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $188,000 | $47,000 | - | $47,000 | $94,000 | - | - | - | - | - | $377,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $109,000 | - | - | - | - | - | $109,000 |
| operating expense | - | - | - | - | $1,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $90,000 |
| mortgage payment | - | - | - | - | $8,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $480,000 |
| total expense investment | $188,000 | $47,000 | - | $47,000 | $212,000 | $111,000 | $112,000 | $112,000 | $112,000 | $113,000 | $1,055,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$83,758 | $66,000 | $121,000 | $84,000 | -$75,069 | $87,000 | $72,000 | $81,000 | $90,000 | $100,000 | $541,000 |
| cumulative roi | $56 | $92 | $144 | $166 | $140 | $152 | $156 | $161 | $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