Suite number:

1.1

Address:
Toronto C01, Ontario
Developer:
Freed Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
564 sqft
Occupancy Date:
Jan 2030
Price, CAD
$1,069,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

47.65%

Cumulative Return on Investment in Year 5

213.79%

Property Price at the End of Year 5

$1,378,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$53,495
5% in 180 days
$53,495
2.5% in 720 days
$26,748
2.5% in 1200 days
$26,748
5% on Occupancy
$53,495
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$55,000$59,000$62,000$65,000$68,000$72,000$75,000$79,000$83,000$88,000$706,000
rent income-----$11,000$14,000$14,000$15,000$16,000$69,000
mortgage principal reduction-----$11,000$14,000$15,000$16,000$16,000$73,000
deposit interest$4,000$6,000$7,000$10,000$8,000$947----$36,000
gst hst rebate-----$24,000----$24,000
total income return$59,000$64,000$69,000$75,000$76,000$119,000$103,000$109,000$114,000$120,000$908,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$107,000$27,000-$27,000-$53,000----$214,000
remaining balance payment-----------
closing cost-----$75,000----$75,000
operating expense-----$9,000$11,000$11,000$11,000$12,000$53,000
mortgage payment-----$43,000$52,000$52,000$52,000$52,000$252,000
total expense investment$107,000$27,000-$27,000-$180,000$63,000$63,000$63,000$64,000$593,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$47,534$37,000$69,000$48,000$76,000-$61,123$41,000$46,000$51,000$56,000$315,000
cumulative roi$56$92$144$166$214$156$160$164$168$173$1,000
Freed Hotel & Residences
Address: Toronto C01, Ontario
Price Range: $600,000 - $13,250,000
Avail. suites: 23
0—3 bd
275—3969 SqFt