Suite number:
1.1
Project:
Address:
Toronto C01, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
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
29.44%
Cumulative Return on Investment in Year 5
131.73%
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
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | - | - | - | $1,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $73,000 |
| mortgage principal reduction | - | - | - | - | $1,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $74,000 |
| deposit interest | $4,000 | $6,000 | $7,000 | $10,000 | $8,000 | - | - | - | - | - | $34,000 |
| gst hst rebate | - | - | - | - | - | $24,000 | - | - | - | - | $24,000 |
| total income return | $59,000 | $64,000 | $69,000 | $75,000 | $78,000 | $122,000 | $103,000 | $108,000 | $114,000 | $119,000 | $911,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $107,000 | $27,000 | - | $27,000 | $53,000 | - | - | - | - | - | $214,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $76,000 | - | - | - | - | - | $76,000 |
| operating expense | - | - | - | - | $860 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $55,000 |
| mortgage payment | - | - | - | - | $4,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $272,000 |
| total expense investment | $107,000 | $27,000 | - | $27,000 | $135,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $617,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$47,549 | $37,000 | $69,000 | $48,000 | -$57,231 | $58,000 | $39,000 | $44,000 | $49,000 | $55,000 | $294,000 |
| cumulative roi | $56 | $92 | $144 | $166 | $132 | $147 | $152 | $156 | $161 | $166 | $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