Suite number:
1202 (Lower Penthouses)
Project:
Address:
Toronto, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3.5
Size:
1456 sqft
Occupancy Date:
Sep 2025
Price, CAD
$3,276,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.85%
Cumulative Return on Investment in Year 5
179.96%
Property Price at the End of Year 5
$4,223,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$655,380
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 | $171,000 | $179,000 | $189,000 | $198,000 | $209,000 | $220,000 | $231,000 | $243,000 | $256,000 | $269,000 | $2,165,000 |
| rent income | $53,000 | $55,000 | $57,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $643,000 |
| mortgage principal reduction | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $505,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $289,000 | $277,000 | $291,000 | $305,000 | $320,000 | $336,000 | $353,000 | $370,000 | $389,000 | $408,000 | $3,338,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $33,000 | $33,000 | $301,000 |
| mortgage payment | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $1,641,000 |
| total expense investment | $191,000 | $192,000 | $193,000 | $193,000 | $194,000 | $195,000 | $195,000 | $196,000 | $197,000 | $197,000 | $1,942,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $97,000 | $85,000 | $98,000 | $112,000 | $126,000 | $142,000 | $158,000 | $174,000 | $192,000 | $211,000 | $1,395,000 |
| cumulative roi | $186 | $174 | $173 | $176 | $180 | $185 | $190 | $196 | $202 | $209 | $2,000 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt