Suite number:
1 1 Bf
Project:
Address:
Toronto C01, Ontario
Developer:
Freed Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
558 sqft
Occupancy Date:
Jan 2030
Price, CAD
$999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
47.65%
Cumulative Return on Investment in Year 5
213.79%
Property Price at the End of Year 5
$1,288,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$39,995
5% in 180 days
$49,995
2.5% in 720 days
$24,998
2.5% in 1200 days
$24,998
5% on Occupancy
$49,995
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $660,000 |
| rent income | - | - | - | - | - | $9,000 | $13,000 | $14,000 | $15,000 | $15,000 | $66,000 |
| mortgage principal reduction | - | - | - | - | - | $9,000 | $14,000 | $15,000 | $16,000 | $16,000 | $71,000 |
| deposit interest | $4,000 | $5,000 | $6,000 | $9,000 | $8,000 | $2,000 | - | - | - | - | $35,000 |
| gst hst rebate | - | - | - | - | - | $24,000 | - | - | - | - | $24,000 |
| total income return | $56,000 | $60,000 | $64,000 | $70,000 | $71,000 | $111,000 | $98,000 | $103,000 | $108,000 | $114,000 | $855,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $100,000 | $25,000 | - | $25,000 | - | $50,000 | - | - | - | - | $200,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | $72,000 | - | - | - | - | $72,000 |
| operating expense | - | - | - | - | - | $7,000 | $10,000 | $11,000 | $11,000 | $11,000 | $50,000 |
| mortgage payment | - | - | - | - | - | $31,000 | $46,000 | $46,000 | $46,000 | $46,000 | $214,000 |
| total expense investment | $100,000 | $25,000 | - | $25,000 | - | $159,000 | $56,000 | $56,000 | $57,000 | $57,000 | $535,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$44,421 | $35,000 | $64,000 | $45,000 | $71,000 | -$47,891 | $42,000 | $47,000 | $52,000 | $57,000 | $320,000 |
| cumulative roi | $56 | $92 | $144 | $166 | $214 | $161 | $167 | $172 | $177 | $183 | $2,000 |
Welcome to Freed Hotel & Residences, a symbol of modernity and sophistication in Toronto's Entertainment District. This ambitious development seamlessly combines luxury living with the convenience of downtown accessibility. Imagine a life where renow...
Address: Toronto C01, Ontario
Price Range: $600,000 - $13,250,000
Avail. suites: 30
0—3 bd
275—3969 SqFt