Suite number:
1106 (Luxury Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
943 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,694,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.58%
Cumulative Return on Investment in Year 5
85.92%
Property Price at the End of Year 5
$2,184,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$84,745
5% in 120 days
$84,745
10% on Occupancy
$169,490
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 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $119,000 | $126,000 | $132,000 | $139,000 | $1,119,000 |
| rent income | $8,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $365,000 |
| mortgage principal reduction | $5,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $237,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $128,000 | $147,000 | $154,000 | $162,000 | $170,000 | $179,000 | $187,000 | $197,000 | $206,000 | $217,000 | $1,748,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $339,000 | - | - | - | - | - | - | - | - | - | $339,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $101,000 | - | - | - | - | - | - | - | - | - | $101,000 |
| operating expense | $4,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $162,000 |
| mortgage payment | $21,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $785,000 |
| total expense investment | $465,000 | $101,000 | $101,000 | $102,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $104,000 | $1,388,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$337,008 | $46,000 | $53,000 | $60,000 | $68,000 | $76,000 | $85,000 | $93,000 | $103,000 | $112,000 | $360,000 |
| cumulative roi | $27 | $45 | $61 | $74 | $86 | $97 | $107 | $117 | $127 | $136 | $877 |
ANX Condos
Address: Toronto C02, Ontario
Price Range: $1,146,000 - $3,854,000
Avail. suites: 14
2—4 bd
701—1939 SqFt