Suite number:
1106 (Luxury Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Freed Developments
Property type:
condo
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
19.19%
Cumulative Return on Investment in Year 5
88.72%
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 | $6,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $363,000 |
| mortgage principal reduction | $4,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $243,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $126,000 | $148,000 | $155,000 | $163,000 | $171,000 | $179,000 | $188,000 | $197,000 | $207,000 | $217,000 | $1,753,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $339,000 | - | - | - | - | - | - | - | - | - | $339,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| operating expense | $3,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $167,000 |
| mortgage payment | $14,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $756,000 |
| total expense investment | $455,000 | $98,000 | $99,000 | $100,000 | $100,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $1,361,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$329,120 | $50,000 | $56,000 | $63,000 | $71,000 | $79,000 | $87,000 | $96,000 | $105,000 | $114,000 | $392,000 |
| cumulative roi | $27 | $47 | $63 | $76 | $89 | $100 | $111 | $121 | $131 | $141 | $905 |
ANX Condos
Address: Toronto C02, Ontario
Price Range: $1,146,000 - $3,854,000
Avail. suites: 14
2—4 bd
701—1939 SqFt