Suite number:
1106 (Luxury Collection)
Project:
Address:
Toronto, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
943 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,716,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.78%
Cumulative Return on Investment in Year 5
83.15%
Property Price at the End of Year 5
$2,212,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$85,845
15% on Occupancy
$257,535
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 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $1,133,000 |
| rent income | $25,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| mortgage principal reduction | $16,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $257,000 |
| deposit interest | $535 | - | - | - | - | - | - | - | - | - | $535 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $154,000 | $150,000 | $157,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $210,000 | $221,000 | $1,803,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $343,000 | - | - | - | - | - | - | - | - | - | $343,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $102,000 | - | - | - | - | - | - | - | - | - | $102,000 |
| operating expense | $12,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $173,000 |
| mortgage payment | $64,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $838,000 |
| total expense investment | $522,000 | $102,000 | $103,000 | $103,000 | $103,000 | $104,000 | $104,000 | $105,000 | $105,000 | $106,000 | $1,457,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$367,943 | $48,000 | $55,000 | $62,000 | $70,000 | $78,000 | $87,000 | $96,000 | $105,000 | $115,000 | $346,000 |
| cumulative roi | $26 | $44 | $59 | $71 | $83 | $94 | $104 | $114 | $124 | $133 | $852 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt