Suite number:
309 (Modern Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Freed Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
739 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,213,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.46%
Cumulative Return on Investment in Year 5
86.67%
Property Price at the End of Year 5
$1,564,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$60,695
5% in 120 days
$60,695
10% on Occupancy
$121,390
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 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $801,000 |
| rent income | $4,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $237,000 |
| mortgage principal reduction | $3,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $174,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $97,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $1,239,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $243,000 | - | - | - | - | - | - | - | - | - | $243,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| operating expense | $2,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $123,000 |
| mortgage payment | $10,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $541,000 |
| total expense investment | $335,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $74,000 | $987,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$238,372 | $33,000 | $38,000 | $43,000 | $48,000 | $54,000 | $59,000 | $65,000 | $72,000 | $79,000 | $252,000 |
| cumulative roi | $29 | $47 | $62 | $75 | $87 | $97 | $107 | $117 | $126 | $135 | $882 |
ANX Condos
Address: Toronto C02, Ontario
Price Range: $1,146,000 - $3,854,000
Avail. suites: 14
2—4 bd
701—1939 SqFt