Suite number:
1203 (Lower Penthouses)
Project:
Address:
Toronto, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2806 sqft
Occupancy Date:
Sep 2025
Price, CAD
$6,173,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.12%
Cumulative Return on Investment in Year 5
179.47%
Property Price at the End of Year 5
$7,957,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$1,234,780
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 | $323,000 | $338,000 | $355,000 | $374,000 | $393,000 | $414,000 | $435,000 | $458,000 | $482,000 | $507,000 | $4,079,000 |
| rent income | $102,000 | $106,000 | $111,000 | $116,000 | $121,000 | $126,000 | $131,000 | $137,000 | $143,000 | $149,000 | $1,240,000 |
| mortgage principal reduction | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $117,000 | $952,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $525,000 | $524,000 | $550,000 | $577,000 | $606,000 | $636,000 | $668,000 | $701,000 | $736,000 | $772,000 | $6,295,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $52,000 | $53,000 | $54,000 | $56,000 | $57,000 | $58,000 | $59,000 | $61,000 | $62,000 | $64,000 | $576,000 |
| mortgage payment | $309,000 | $309,000 | $309,000 | $309,000 | $309,000 | $309,000 | $309,000 | $309,000 | $309,000 | $309,000 | $3,092,000 |
| total expense investment | $361,000 | $362,000 | $363,000 | $365,000 | $366,000 | $367,000 | $369,000 | $370,000 | $371,000 | $373,000 | $3,668,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $164,000 | $162,000 | $187,000 | $213,000 | $240,000 | $269,000 | $299,000 | $331,000 | $364,000 | $399,000 | $2,627,000 |
| cumulative roi | $178 | $170 | $171 | $175 | $179 | $185 | $190 | $196 | $203 | $210 | $2,000 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt