Suite number:
303
Project:
Address:
Toronto C10, Ontario
Developer:
Freed Developments
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3.5
Size:
1881 sqft
Occupancy Date:
Dec 2024
Price, CAD
$2,999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.91%
Cumulative Return on Investment in Year 5
87.47%
Property Price at the End of Year 5
$3,865,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 10149 days
$599,980
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 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $246,000 | $1,980,000 |
| rent income | $61,000 | $69,000 | $72,000 | $75,000 | $78,000 | $81,000 | $85,000 | $88,000 | $92,000 | $96,000 | $796,000 |
| mortgage principal reduction | $35,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $55,000 | $58,000 | $473,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $275,000 | $273,000 | $286,000 | $300,000 | $315,000 | $330,000 | $347,000 | $364,000 | $381,000 | $400,000 | $3,272,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $600,000 | - | - | - | - | - | - | - | - | - | $600,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $162,000 | - | - | - | - | - | - | - | - | - | $162,000 |
| operating expense | $24,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $300,000 |
| mortgage payment | $134,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $1,447,000 |
| total expense investment | $920,000 | $173,000 | $174,000 | $175,000 | $176,000 | $176,000 | $177,000 | $178,000 | $180,000 | $181,000 | $2,509,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$644,166 | $100,000 | $113,000 | $126,000 | $140,000 | $154,000 | $169,000 | $185,000 | $202,000 | $219,000 | $764,000 |
| cumulative roi | $25 | $44 | $60 | $74 | $87 | $100 | $112 | $123 | $134 | $145 | $905 |
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