Suite number:
203
Project:
Address:
Toronto C10, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
4.5
Size:
1856 sqft
Occupancy Date:
Dec 2024
Price, CAD
$2,949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
46.31%
Cumulative Return on Investment in Year 5
214.70%
Property Price at the End of Year 5
$3,800,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$589,980
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 | $153,000 | $161,000 | $170,000 | $179,000 | $188,000 | $198,000 | $208,000 | $219,000 | $230,000 | $242,000 | $1,947,000 |
| rent income | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $83,000 | $87,000 | $90,000 | $94,000 | $98,000 | $820,000 |
| mortgage principal reduction | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $455,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $281,000 | $270,000 | $283,000 | $297,000 | $312,000 | $327,000 | $343,000 | $360,000 | $378,000 | $396,000 | $3,246,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $33,000 | $293,000 |
| mortgage payment | $148,000 | $148,000 | $148,000 | $148,000 | $148,000 | $148,000 | $148,000 | $148,000 | $148,000 | $148,000 | $1,477,000 |
| total expense investment | $174,000 | $175,000 | $175,000 | $176,000 | $177,000 | $177,000 | $178,000 | $179,000 | $180,000 | $180,000 | $1,771,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $107,000 | $95,000 | $108,000 | $121,000 | $135,000 | $150,000 | $165,000 | $181,000 | $198,000 | $216,000 | $1,475,000 |
| cumulative roi | $218 | $204 | $205 | $209 | $215 | $222 | $230 | $238 | $247 | $258 | $2,000 |
Residences on Keewatin Park
Address: Toronto C10, Ontario
Price Range: $2,100,000 - $3,700,000
Avail. suites: 15
1—4.5 bd
619—2328 SqFt